{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["AER Draft Decision - Labour","AER Draft Decision - Services","Cover page","Index","Output|Fee Based","Output|Quoted","Input|Setup","Input|Escalations","Input|Indirect Cost Rates","Input|Fee Based|EGX","Input|Fee Based Mapping","Calc|Fee Based","Input|Labour Rates","Calc|Labour Rates","Model Validation"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":6,"defined_names":57,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AER Draft Decision - Labour","index":0,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[[13,1,13,12]]}
[null,"AER Draft Decision - Ancillary Network Services - Energex 2024–25"]
[]
[null,"Reading guide: "]
[null,"Table 1","sets out the draft decision X factors referred to in section 16.1.1.2 of Draft Decision Attachment 16 – Alternative control services. For ancillary network services, the X factor is the annual change in wage prices."]
[null,"Table 2","sets out the Labour rates for Business and After hours referred to in Tables 16.1 and 16.2 of Draft Decision Attachment 16 - Alternative control services."]
[]
[]
[null,"Table 1","X factors for each year of the 2025–30 regulatory control period for ancillary network services, draft decision (per cent)"]
[]
[null,null,null,"2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"Ancillary Network Services X-factor","Per cent",null,{"$f":"'Output|Quoted'!D7","v":-9.8611007932502479E-3},{"$f":"'Output|Quoted'!E7","v":-8.4436518056068104E-3},{"$f":"'Output|Quoted'!F7","v":-1.0512472688202901E-2},{"$f":"'Output|Quoted'!G7","v":-1.2367452017459594E-2}]
[]
[null,"Note:"]
[null,"We do not apply an X factor for 2025–26 because we set 2025–26 ancillary network services prices in this Draft determination.  To be clear, the labour escalators in this table are operating as de-facto X factors. Therefore, positive labour escalators are represented as negative in this table and vice versa. X factors in this table are rounded to 4 decimal places but distributors should use the raw X factors in the draft decision model."]
[]
[]
[null,"Table 2","Fee-based and quoted service hourly labour rates (business hours and after hours) for 2025–26, draft decision ($2025–26)"]
[]
[null,"Labour Categories","Business Hours","Initial proposal","Draft decision"]
[1,{"$f":"'Calc|Labour Rates'!B10","v":"Administrative"},{"$f":"'Calc|Labour Rates'!C10","v":"Business hours"},157.61378470906439,{"$f":"VLOOKUP(B20,'Calc|Labour Rates'!B10:E39,4,FALSE)","v":104.22000000000003}]
[2,{"$f":"'Calc|Labour Rates'!B11","v":"Technical Service Person"},{"$f":"'Calc|Labour Rates'!C11","v":"Business hours"},190.57694882220792,{"$f":"VLOOKUP(B21,'Calc|Labour Rates'!B11:E40,4,FALSE)","v":193.05448600248468}]
[3,{"$f":"'Calc|Labour Rates'!B12","v":"Supervisor"},{"$f":"'Calc|Labour Rates'!C12","v":"Business hours"},226.36948416475087,{"$f":"VLOOKUP(B22,'Calc|Labour Rates'!B12:E41,4,FALSE)","v":229.31233122450448}]
[4,{"$f":"'Calc|Labour Rates'!B13","v":"Para Professional"},{"$f":"'Calc|Labour Rates'!C13","v":"Business hours"},212.97448890388767,{"$f":"VLOOKUP(B23,'Calc|Labour Rates'!B13:E42,4,FALSE)","v":215.74319843550094}]
[5,{"$f":"'Calc|Labour Rates'!B14","v":"50% TSP/Contractor mix"},{"$f":"'Calc|Labour Rates'!C14","v":"Business hours"},89.668993584098217,{"$f":"VLOOKUP(B24,'Calc|Labour Rates'!B14:E43,4,FALSE)","v":90.834707837031587}]
[6,{"$f":"'Calc|Labour Rates'!B15","v":"20% TSP/Contractor mix"},{"$f":"'Calc|Labour Rates'!C15","v":"Business hours"},34.518922035157914,{"$f":"VLOOKUP(B25,'Calc|Labour Rates'!B15:E44,4,FALSE)","v":34.96767469540206}]
[7,{"$f":"'Calc|Labour Rates'!B16","v":"Administrative"},{"$f":"'Calc|Labour Rates'!C16","v":"After hours"},182.84069602014358,{"$f":"VLOOKUP(B26,'Calc|Labour Rates'!B16:E45,4,FALSE)","v":182.38000000000005}]
[8,{"$f":"'Calc|Labour Rates'!B17","v":"Technical Service Person"},{"$f":"'Calc|Labour Rates'!C17","v":"After hours"},216.72993510106366,{"$f":"VLOOKUP(B27,'Calc|Labour Rates'!B17:E46,4,FALSE)","v":219.54746615930719}]
[9,{"$f":"'Calc|Labour Rates'!B18","v":"Supervisor"},{"$f":"'Calc|Labour Rates'!C18","v":"After hours"},296.44202839087575,{"$f":"VLOOKUP(B28,'Calc|Labour Rates'!B18:E47,4,FALSE)","v":300.2958320731891}]
[10,{"$f":"'Calc|Labour Rates'!B19","v":"Para Professional"},{"$f":"'Calc|Labour Rates'!C19","v":"After hours"},253.60040152456946,{"$f":"VLOOKUP(B29,'Calc|Labour Rates'!B19:E48,4,FALSE)","v":256.89725577474638}]
[11,{"$f":"'Calc|Labour Rates'!B20","v":"50% TSP/Contractor mix"},{"$f":"'Calc|Labour Rates'!C20","v":"After hours"},101.97432207915936,{"$f":"VLOOKUP(B30,'Calc|Labour Rates'!B20:E49,4,FALSE)","v":103.30000798160464}]
[12,{"$f":"'Calc|Labour Rates'!B21","v":"20% TSP/Contractor mix"},{"$f":"'Calc|Labour Rates'!C21","v":"After hours"},39.255973918534352,{"$f":"VLOOKUP(B31,'Calc|Labour Rates'!B21:E50,4,FALSE)","v":39.766309169110116}]
[13,{"$f":"'Calc|Labour Rates'!B22","v":"Administrative (Quoted)"},{"$f":"'Calc|Labour Rates'!C22","v":"Business hours"},199.20265863288162,{"$f":"VLOOKUP(B32,'Calc|Labour Rates'!B22:E51,4,FALSE)","v":104.21999999999998}]
[14,{"$f":"'Calc|Labour Rates'!B23","v":"Professional & Managerial (Quoted)"},{"$f":"'Calc|Labour Rates'!C23","v":"Business hours"},306.4310041284624,{"$f":"VLOOKUP(B33,'Calc|Labour Rates'!B23:E52,4,FALSE)","v":260.54000000000002}]
[15,{"$f":"'Calc|Labour Rates'!B24","v":"Power Worker (Quoted)"},{"$f":"'Calc|Labour Rates'!C24","v":"Business hours"},192.75095314364199,{"$f":"VLOOKUP(B34,'Calc|Labour Rates'!B24:E53,4,FALSE)","v":195.25675280041295}]
[16,{"$f":"'Calc|Labour Rates'!B25","v":"Technical Service Person (Quoted)"},{"$f":"'Calc|Labour Rates'!C25","v":"Business hours"},240.8636715982822,{"$f":"VLOOKUP(B35,'Calc|Labour Rates'!B25:E54,4,FALSE)","v":243.99494589693535}]
[17,{"$f":"'Calc|Labour Rates'!B26","v":"Elec Sys Designer (Quoted)"},{"$f":"'Calc|Labour Rates'!C26","v":"Business hours"},232.63649676898038,{"$f":"VLOOKUP(B36,'Calc|Labour Rates'!B26:E55,4,FALSE)","v":235.66081620423478}]
[18,{"$f":"'Calc|Labour Rates'!B27","v":"Supervisor (Quoted)"},{"$f":"'Calc|Labour Rates'!C27","v":"Business hours"},286.10062985423031,{"$f":"VLOOKUP(B37,'Calc|Labour Rates'!B27:E56,4,FALSE)","v":260.54000000000002}]
[19,{"$f":"'Calc|Labour Rates'!B28","v":"Para Professional (Quoted)"},{"$f":"'Calc|Labour Rates'!C28","v":"Business hours"},269.17115459758196,{"$f":"VLOOKUP(B38,'Calc|Labour Rates'!B28:E57,4,FALSE)","v":256.92000000000024}]
[20,{"$f":"'Calc|Labour Rates'!B29","v":"Apprentice (Quoted)"},{"$f":"'Calc|Labour Rates'!C29","v":"Business hours"},169.49480544987091,{"$f":"VLOOKUP(B39,'Calc|Labour Rates'!B29:E58,4,FALSE)","v":171.69827069034758}]
[21,{"$f":"'Calc|Labour Rates'!B30","v":"System Operator (Quoted)"},{"$f":"'Calc|Labour Rates'!C30","v":"Business hours"},369.4226557850314,{"$f":"VLOOKUP(B40,'Calc|Labour Rates'!B30:E59,4,FALSE)","v":312.65000000000009}]
[22,{"$f":"'Calc|Labour Rates'!B31","v":"Administrative (Quoted)"},{"$f":"'Calc|Labour Rates'!C31","v":"After hours"},231.09158837702216,{"$f":"VLOOKUP(B41,'Calc|Labour Rates'!B31:E60,4,FALSE)","v":182.37999999999997}]
[23,{"$f":"'Calc|Labour Rates'!B32","v":"Professional & Managerial (Quoted)"},{"$f":"'Calc|Labour Rates'!C32","v":"After hours"},377.48378672112182,{"$f":"VLOOKUP(B42,'Calc|Labour Rates'!B32:E61,4,FALSE)","v":382.39114893010412}]
[24,{"$f":"'Calc|Labour Rates'!B33","v":"Power Worker (Quoted)"},{"$f":"'Calc|Labour Rates'!C33","v":"After hours"},230.32226000734593,{"$f":"VLOOKUP(B43,'Calc|Labour Rates'!B33:E62,4,FALSE)","v":233.31649391727134}]
[25,{"$f":"'Calc|Labour Rates'!B34","v":"Technical Service Person (Quoted)"},{"$f":"'Calc|Labour Rates'!C34","v":"After hours"},273.91753428899722,{"$f":"VLOOKUP(B44,'Calc|Labour Rates'!B34:E63,4,FALSE)","v":277.47851519316652}]
[26,{"$f":"'Calc|Labour Rates'!B35","v":"Elec Sys Designer (Quoted)"},{"$f":"'Calc|Labour Rates'!C35","v":"After hours"},287.43573278473616,{"$f":"VLOOKUP(B45,'Calc|Labour Rates'!B35:E64,4,FALSE)","v":291.17245288291889}]
[27,{"$f":"'Calc|Labour Rates'!B36","v":"Supervisor (Quoted)"},{"$f":"'Calc|Labour Rates'!C36","v":"After hours"},374.662916032309,{"$f":"VLOOKUP(B46,'Calc|Labour Rates'!B36:E65,4,FALSE)","v":379.53360637695789}]
[28,{"$f":"'Calc|Labour Rates'!B37","v":"Para Professional (Quoted)"},{"$f":"'Calc|Labour Rates'!C37","v":"After hours"},320.51685268081275,{"$f":"VLOOKUP(B47,'Calc|Labour Rates'!B37:E66,4,FALSE)","v":324.68363373345107}]
[29,{"$f":"'Calc|Labour Rates'!B38","v":"Apprentice (Quoted)"},{"$f":"'Calc|Labour Rates'!C38","v":"After hours"},173.28205659849633,{"$f":"VLOOKUP(B48,'Calc|Labour Rates'!B38:E67,4,FALSE)","v":175.53475683612109}]
[30,{"$f":"'Calc|Labour Rates'!B39","v":"System Operator (Quoted)"},{"$f":"'Calc|Labour Rates'!C39","v":"After hours"},500.50305650077314,{"$f":"VLOOKUP(B49,'Calc|Labour Rates'!B39:E68,4,FALSE)","v":507.00969300107539}]
[]
["End"]

{"sheet":"AER Draft Decision - Services","index":1,"n_rows":187,"n_cols":7,"rows_kept":187,"cut":false,"hidden":false,"merged":[[11,5,11,6]]}
[null,"AER Draft Decision - Ancillary Network Services - Energex - 2024-25"]
[]
[null,"Reading guide:"]
[null,"Table 3","refers to our draft decision prices for Energex's fee-based services"]
[null,"Table 4","refers to the (non-exhaustive) list of Energex's quoted services"]
[]
[]
[]
[]
[null,"Table 3","List of Fee-based ancillary network services prices for 2025–26, draft decision ($2025–26)"]
[]
[null,null,null,null,null,"Price ($2025-26)"]
[null,"Service Code","Service Description","Hours","Permutations","Initial Proposal","Draft Decision"]
[1,{"$f":"'Output|Fee Based'!B12","v":"DNV1MBU"},{"$f":"'Output|Fee Based'!C12","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Output|Fee Based'!D12","v":"Business hours"},{"$f":"'Output|Fee Based'!G12","v":"No CT"},127.60310203542022,{"$f":"VLOOKUP(B14,'Output|Fee Based'!B12:H126,7,FALSE)","v":129.26196703228999}]
[2,{"$f":"'Output|Fee Based'!B13","v":"DNV2MBU"},{"$f":"'Output|Fee Based'!C13","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Output|Fee Based'!D13","v":"Business hours"},{"$f":"'Output|Fee Based'!G13","v":"CT"},486.92908522642932,{"$f":"VLOOKUP(B15,'Output|Fee Based'!B13:H127,7,FALSE)","v":493.2592574758134}]
[3,{"$f":"'Output|Fee Based'!B14","v":"DN$1MBU"},{"$f":"'Output|Fee Based'!C14","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Output|Fee Based'!D14","v":"Business hours"},{"$f":"'Output|Fee Based'!G14","v":"No Payment No CT"},178.83563350916342,{"$f":"VLOOKUP(B16,'Output|Fee Based'!B14:H128,7,FALSE)","v":181.16053132033915}]
[4,{"$f":"'Output|Fee Based'!B15","v":"DN$2MBU"},{"$f":"'Output|Fee Based'!C15","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Output|Fee Based'!D15","v":"Business hours"},{"$f":"'Output|Fee Based'!G15","v":"No Payment CT"},486.92908522642932,{"$f":"VLOOKUP(B17,'Output|Fee Based'!B15:H129,7,FALSE)","v":493.2592574758134}]
[5,{"$f":"'Output|Fee Based'!B16","v":"DNMS1MBU"},{"$f":"'Output|Fee Based'!C16","v":"Retailer requested de-energisation (MSS)"},{"$f":"'Output|Fee Based'!D16","v":"Business hours"},{"$f":"'Output|Fee Based'!G16","v":"No CT"},132.99464353585174,{"$f":"VLOOKUP(B18,'Output|Fee Based'!B16:H130,7,FALSE)","v":134.72359961461194}]
[6,{"$f":"'Output|Fee Based'!B17","v":"DNS$1MBU"},{"$f":"'Output|Fee Based'!C17","v":"Retailer requested de-energisation (MSS)"},{"$f":"'Output|Fee Based'!D17","v":"Business hours"},{"$f":"'Output|Fee Based'!G17","v":"No Payment No CT"},172.99475270263054,{"$f":"VLOOKUP(B19,'Output|Fee Based'!B17:H131,7,FALSE)","v":175.24371793406254}]
[7,{"$f":"'Output|Fee Based'!B18","v":"RN$1MBU"},{"$f":"'Output|Fee Based'!C18","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"'Output|Fee Based'!D18","v":"Business hours"},{"$f":"'Output|Fee Based'!G18","v":"No Payment No CT"},203.44524893572338,{"$f":"VLOOKUP(B20,'Output|Fee Based'!B18:H132,7,FALSE)","v":206.09007650539519}]
[8,{"$f":"'Output|Fee Based'!B19","v":"RN$2MBU"},{"$f":"'Output|Fee Based'!C19","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"'Output|Fee Based'!D19","v":"Business hours"},{"$f":"'Output|Fee Based'!G19","v":"No Payment CT"},215.12701054878914,{"$f":"VLOOKUP(B21,'Output|Fee Based'!B19:H133,7,FALSE)","v":217.92370327794836}]
[9,{"$f":"'Output|Fee Based'!B20","v":"RN$1MAU"},{"$f":"'Output|Fee Based'!C20","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"'Output|Fee Based'!D20","v":"After hours"},{"$f":"'Output|Fee Based'!G20","v":"No Payment No CT"},359.12698975077683,{"$f":"VLOOKUP(B22,'Output|Fee Based'!B20:H134,7,FALSE)","v":363.79571005009529}]
[10,{"$f":"'Output|Fee Based'!B21","v":"RNS1MBU"},{"$f":"'Output|Fee Based'!C21","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"'Output|Fee Based'!D21","v":"Business hours"},{"$f":"'Output|Fee Based'!G21","v":"No CT"},121.54603880814149,{"$f":"VLOOKUP(B23,'Output|Fee Based'!B21:H135,7,FALSE)","v":123.12616081200179}]
[11,{"$f":"'Output|Fee Based'!B22","v":"RNS1MAU"},{"$f":"'Output|Fee Based'!C22","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"'Output|Fee Based'!D22","v":"After hours"},{"$f":"'Output|Fee Based'!G22","v":"No CT"},179.56349487538841,{"$f":"VLOOKUP(B24,'Output|Fee Based'!B22:H136,7,FALSE)","v":181.89785502504765}]
[12,{"$f":"'Output|Fee Based'!B23","v":"RNS$1MBU"},{"$f":"'Output|Fee Based'!C23","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"'Output|Fee Based'!D23","v":"Business hours"},{"$f":"'Output|Fee Based'!G23","v":"No Payment No CT"},203.44524893572338,{"$f":"VLOOKUP(B25,'Output|Fee Based'!B23:H137,7,FALSE)","v":206.09007650539519}]
[13,{"$f":"'Output|Fee Based'!B24","v":"RNV1MBU"},{"$f":"'Output|Fee Based'!C24","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Output|Fee Based'!D24","v":"Business hours"},{"$f":"'Output|Fee Based'!G24","v":"No CT"},181.47227584600597,{"$f":"VLOOKUP(B26,'Output|Fee Based'!B24:H138,7,FALSE)","v":183.83145051732134}]
[14,{"$f":"'Output|Fee Based'!B25","v":"RNV2MBU"},{"$f":"'Output|Fee Based'!C25","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Output|Fee Based'!D25","v":"Business hours"},{"$f":"'Output|Fee Based'!G25","v":"CT"},328.01412763247089,{"$f":"VLOOKUP(B27,'Output|Fee Based'!B25:H139,7,FALSE)","v":332.27837470898191}]
[15,{"$f":"'Output|Fee Based'!B26","v":"RNV1MAU"},{"$f":"'Output|Fee Based'!C26","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Output|Fee Based'!D26","v":"After hours"},{"$f":"'Output|Fee Based'!G26","v":"No CT"},237.48720289970726,{"$f":"VLOOKUP(B28,'Output|Fee Based'!B26:H140,7,FALSE)","v":240.57458245248239}]
[16,{"$f":"'Output|Fee Based'!B27","v":"RNV2MAU"},{"$f":"'Output|Fee Based'!C27","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Output|Fee Based'!D27","v":"After hours"},{"$f":"'Output|Fee Based'!G27","v":"CT"},590.8218218480522,{"$f":"VLOOKUP(B29,'Output|Fee Based'!B27:H141,7,FALSE)","v":598.50261975983426}]
[17,{"$f":"'Output|Fee Based'!B28","v":"RN$V1MBU"},{"$f":"'Output|Fee Based'!C28","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"'Output|Fee Based'!D28","v":"Business hours"},{"$f":"'Output|Fee Based'!G28","v":"No Payment No CT"},186.40632179370942,{"$f":"VLOOKUP(B30,'Output|Fee Based'!B28:H142,7,FALSE)","v":188.82964001627897}]
[18,{"$f":"'Output|Fee Based'!B29","v":"RN$V1MAU"},{"$f":"'Output|Fee Based'!C29","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"'Output|Fee Based'!D29","v":"After hours"},{"$f":"'Output|Fee Based'!G29","v":"No Payment No CT"},474.97440579941451,{"$f":"VLOOKUP(B31,'Output|Fee Based'!B29:H143,7,FALSE)","v":481.14916490496478}]
[19,{"$f":"'Output|Fee Based'!B30","v":"RN$V2MBU"},{"$f":"'Output|Fee Based'!C30","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"'Output|Fee Based'!D30","v":"Business hours"},{"$f":"'Output|Fee Based'!G30","v":"No Payment CT"},330.24800172568263,{"$f":"VLOOKUP(B32,'Output|Fee Based'!B30:H144,7,FALSE)","v":334.5412895972961}]
[20,{"$f":"'Output|Fee Based'!B31","v":"TDNNDBU"},{"$f":"'Output|Fee Based'!C31","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected - No Dismantling"},{"$f":"'Output|Fee Based'!D31","v":"Business hours"},{"$f":"'Output|Fee Based'!G31","v":"No CT"},486.92908522642932,{"$f":"VLOOKUP(B33,'Output|Fee Based'!B31:H145,7,FALSE)","v":493.2592574758134}]
[21,{"$f":"'Output|Fee Based'!B32","v":"TDNNDAU"},{"$f":"'Output|Fee Based'!C32","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected - No Dismantling"},{"$f":"'Output|Fee Based'!D32","v":"After hours"},{"$f":"'Output|Fee Based'!G32","v":"No CT"},553.7506487124881,{"$f":"VLOOKUP(B34,'Output|Fee Based'!B32:H146,7,FALSE)","v":560.94951420627604}]
[22,{"$f":"'Output|Fee Based'!B33","v":"TDNSPBU"},{"$f":"'Output|Fee Based'!C33","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Output|Fee Based'!D33","v":"Business hours"},{"$f":"'Output|Fee Based'!G33","v":"No CT"},1028.8668955621204,{"$f":"VLOOKUP(B35,'Output|Fee Based'!B33:H147,7,FALSE)","v":1042.2423641225344}]
[23,{"$f":"'Output|Fee Based'!B34","v":"TDNMPBU"},{"$f":"'Output|Fee Based'!C34","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Output|Fee Based'!D34","v":"Business hours"},{"$f":"'Output|Fee Based'!G34","v":"No CT"},1232.6029144853126,{"$f":"VLOOKUP(B36,'Output|Fee Based'!B34:H148,7,FALSE)","v":1248.6269906814521}]
[24,{"$f":"'Output|Fee Based'!B35","v":"TDNSPTCBU"},{"$f":"'Output|Fee Based'!C35","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Output|Fee Based'!D35","v":"Business hours"},{"$f":"'Output|Fee Based'!G35","v":"Traffic Control"},2107.3924379125319,{"$f":"VLOOKUP(B37,'Output|Fee Based'!B35:H149,7,FALSE)","v":2134.7889470424643}]
[25,{"$f":"'Output|Fee Based'!B36","v":"TDNMPTCBU"},{"$f":"'Output|Fee Based'!C36","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Output|Fee Based'!D36","v":"Business hours"},{"$f":"'Output|Fee Based'!G36","v":"Traffic Control"},2311.1284568357237,{"$f":"VLOOKUP(B38,'Output|Fee Based'!B36:H150,7,FALSE)","v":2341.173573601382}]
[26,{"$f":"'Output|Fee Based'!B37","v":"TDNSPAU"},{"$f":"'Output|Fee Based'!C37","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Output|Fee Based'!D37","v":"After hours"},{"$f":"'Output|Fee Based'!G37","v":"No CT"},1170.0589020912407,{"$f":"VLOOKUP(B39,'Output|Fee Based'!B37:H151,7,FALSE)","v":1185.2698940341816}]
[27,{"$f":"'Output|Fee Based'!B38","v":"TDNMPAU"},{"$f":"'Output|Fee Based'!C38","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Output|Fee Based'!D38","v":"After hours"},{"$f":"'Output|Fee Based'!G38","v":"No CT"},1401.7537341885163,{"$f":"VLOOKUP(B40,'Output|Fee Based'!B38:H152,7,FALSE)","v":1419.9768037439205}]
[28,{"$f":"'Output|Fee Based'!B39","v":"TDNSPTCAU"},{"$f":"'Output|Fee Based'!C39","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Output|Fee Based'!D39","v":"After hours"},{"$f":"'Output|Fee Based'!G39","v":"Traffic Control No CT"},2248.5844444416516,{"$f":"VLOOKUP(B41,'Output|Fee Based'!B39:H153,7,FALSE)","v":2277.8164769541113}]
[29,{"$f":"'Output|Fee Based'!B40","v":"TDNMPTCAU"},{"$f":"'Output|Fee Based'!C40","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Output|Fee Based'!D40","v":"After hours"},{"$f":"'Output|Fee Based'!G40","v":"Traffic Control"},2480.2792765389272,{"$f":"VLOOKUP(B42,'Output|Fee Based'!B40:H154,7,FALSE)","v":2512.52338666385}]
[30,{"$f":"'Output|Fee Based'!B41","v":"NCT1MBU"},{"$f":"'Output|Fee Based'!C41","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Output|Fee Based'!D41","v":"Business hours"},{"$f":"'Output|Fee Based'!G41","v":"No CT"},1232.6029144853126,{"$f":"VLOOKUP(B43,'Output|Fee Based'!B41:H155,7,FALSE)","v":1248.6269906814521}]
[31,{"$f":"'Output|Fee Based'!B42","v":"NCT1MAU"},{"$f":"'Output|Fee Based'!C42","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Output|Fee Based'!D42","v":"After hours"},{"$f":"'Output|Fee Based'!G42","v":"No CT"},1401.7537341885163,{"$f":"VLOOKUP(B44,'Output|Fee Based'!B42:H156,7,FALSE)","v":1419.9768037439205}]
[32,{"$f":"'Output|Fee Based'!B43","v":"NCT2MBU"},{"$f":"'Output|Fee Based'!C43","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Output|Fee Based'!D43","v":"Business hours"},{"$f":"'Output|Fee Based'!G43","v":"CT"},2047.5469901780812,{"$f":"VLOOKUP(B45,'Output|Fee Based'!B43:H157,7,FALSE)","v":2074.1654969171232}]
[33,{"$f":"'Output|Fee Based'!B44","v":"NCT2MAU"},{"$f":"'Output|Fee Based'!C44","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Output|Fee Based'!D44","v":"After hours"},{"$f":"'Output|Fee Based'!G44","v":"CT"},2328.5330625776178,{"$f":"VLOOKUP(B46,'Output|Fee Based'!B44:H158,7,FALSE)","v":2358.8044425828766}]
[34,{"$f":"'Output|Fee Based'!B45","v":"SA2BU"},{"$f":"'Output|Fee Based'!C45","v":"Retailer requests Enexgex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Output|Fee Based'!D45","v":"Business hours"},{"$f":"'Output|Fee Based'!G45","v":"CT"},621.39485771573607,{"$f":"VLOOKUP(B47,'Output|Fee Based'!B45:H159,7,FALSE)","v":629.47311100469892}]
[35,{"$f":"'Output|Fee Based'!B46","v":"SA2TCBU"},{"$f":"'Output|Fee Based'!C46","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Output|Fee Based'!D46","v":"Business hours"},{"$f":"'Output|Fee Based'!G46","v":"Traffic Control CT"},1699.9204000661473,{"$f":"VLOOKUP(B48,'Output|Fee Based'!B46:H160,7,FALSE)","v":1722.0196939246289}]
[36,{"$f":"'Output|Fee Based'!B47","v":"SA1BU"},{"$f":"'Output|Fee Based'!C47","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Output|Fee Based'!D47","v":"Business hours"},{"$f":"'Output|Fee Based'!G47","v":"No CT"},519.52684825414008,{"$f":"VLOOKUP(B49,'Output|Fee Based'!B47:H161,7,FALSE)","v":526.28079772524006}]
[37,{"$f":"'Output|Fee Based'!B48","v":"SA1TCBU"},{"$f":"'Output|Fee Based'!C48","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Output|Fee Based'!D48","v":"Business hours"},{"$f":"'Output|Fee Based'!G48","v":"Traffic Control"},1598.0523906045512,{"$f":"VLOOKUP(B50,'Output|Fee Based'!B48:H162,7,FALSE)","v":1618.8273806451698}]
[38,{"$f":"'Output|Fee Based'!B49","v":"SA2AU"},{"$f":"'Output|Fee Based'!C49","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Output|Fee Based'!D49","v":"After hours"},{"$f":"'Output|Fee Based'!G49","v":"CT"},706.66923789668988,{"$f":"VLOOKUP(B51,'Output|Fee Based'!B49:H163,7,FALSE)","v":715.85607461470374}]
[39,{"$f":"'Output|Fee Based'!B50","v":"SA2TCAU"},{"$f":"'Output|Fee Based'!C50","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Output|Fee Based'!D50","v":"After hours"},{"$f":"'Output|Fee Based'!G50","v":"Traffic Control CT"},1785.1947802471009,{"$f":"VLOOKUP(B52,'Output|Fee Based'!B50:H164,7,FALSE)","v":1808.4026575346338}]
[40,{"$f":"'Output|Fee Based'!B51","v":"SA1AU"},{"$f":"'Output|Fee Based'!C51","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Output|Fee Based'!D51","v":"After hours"},{"$f":"'Output|Fee Based'!G51","v":"No CT"},590.8218218480522,{"$f":"VLOOKUP(B53,'Output|Fee Based'!B51:H165,7,FALSE)","v":598.50261975983426}]
[41,{"$f":"'Output|Fee Based'!B52","v":"SA1TCAU"},{"$f":"'Output|Fee Based'!C52","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Output|Fee Based'!D52","v":"After hours"},{"$f":"'Output|Fee Based'!G52","v":"Traffic Control"},1669.3473641984633,{"$f":"VLOOKUP(B54,'Output|Fee Based'!B52:H166,7,FALSE)","v":1691.0492026797642}]
[42,{"$f":"'Output|Fee Based'!B53","v":"SA4BU"},{"$f":"'Output|Fee Based'!C53","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)"},{"$f":"'Output|Fee Based'!D53","v":"Business hours"},{"$f":"'Output|Fee Based'!G53","v":"CT"},407.4720378463843,{"$f":"VLOOKUP(B55,'Output|Fee Based'!B53:H167,7,FALSE)","v":412.76925311783538}]
[43,{"$f":"'Output|Fee Based'!B54","v":"SA3BU"},{"$f":"'Output|Fee Based'!C54","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"'Output|Fee Based'!D54","v":"Business hours"},{"$f":"'Output|Fee Based'!G54","v":"No CT"},101.86800946159607,{"$f":"VLOOKUP(B56,'Output|Fee Based'!B54:H168,7,FALSE)","v":103.19231327945884}]
[44,{"$f":"'Output|Fee Based'!B55","v":"SA4AU"},{"$f":"'Output|Fee Based'!C55","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"'Output|Fee Based'!D55","v":"After hours"},{"$f":"'Output|Fee Based'!G55","v":"CT"},463.38966419455073,{"$f":"VLOOKUP(B57,'Output|Fee Based'!B55:H169,7,FALSE)","v":469.41381941947782}]
[45,{"$f":"'Output|Fee Based'!B56","v":"SA3AU"},{"$f":"'Output|Fee Based'!C56","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"'Output|Fee Based'!D56","v":"After hours"},{"$f":"'Output|Fee Based'!G56","v":"No CT"},115.84741604863768,{"$f":"VLOOKUP(B58,'Output|Fee Based'!B56:H170,7,FALSE)","v":117.35345485486945}]
[46,{"$f":"'Output|Fee Based'!B57","v":"DNUMSBU"},{"$f":"'Output|Fee Based'!C57","v":"Request to de-energise an unmetered supply point."},{"$f":"'Output|Fee Based'!D57","v":"Business hours"},{"$f":"'Output|Fee Based'!G57","v":"No CT"},519.52684825414008,{"$f":"VLOOKUP(B59,'Output|Fee Based'!B57:H171,7,FALSE)","v":526.28079772524006}]
[47,{"$f":"'Output|Fee Based'!B58","v":"DNUMSAU"},{"$f":"'Output|Fee Based'!C58","v":"Request to de-energise an unmetered supply point."},{"$f":"'Output|Fee Based'!D58","v":"After hours"},{"$f":"'Output|Fee Based'!G58","v":"No CT"},590.8218218480522,{"$f":"VLOOKUP(B60,'Output|Fee Based'!B58:H172,7,FALSE)","v":598.50261975983426}]
[48,{"$f":"'Output|Fee Based'!B59","v":"DNUMSTCBU"},{"$f":"'Output|Fee Based'!C59","v":"Request to de-energise an unmetered supply point."},{"$f":"'Output|Fee Based'!D59","v":"Business hours"},{"$f":"'Output|Fee Based'!G59","v":"Traffic Control"},1598.0523906045512,{"$f":"VLOOKUP(B61,'Output|Fee Based'!B59:H173,7,FALSE)","v":1618.8273806451698}]
[49,{"$f":"'Output|Fee Based'!B60","v":"DNUMSTCAU"},{"$f":"'Output|Fee Based'!C60","v":"Request to de-energise an unmetered supply point."},{"$f":"'Output|Fee Based'!D60","v":"After hours"},{"$f":"'Output|Fee Based'!G60","v":"Traffic Control"},1669.3473641984633,{"$f":"VLOOKUP(B62,'Output|Fee Based'!B60:H174,7,FALSE)","v":1691.0492026797642}]
[50,{"$f":"'Output|Fee Based'!B61","v":"SEOMPBU"},{"$f":"'Output|Fee Based'!C61","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Output|Fee Based'!D61","v":"Business hours"},{"$f":"'Output|Fee Based'!G61","v":"No CT"},1372.8201523490677,{"$f":"VLOOKUP(B63,'Output|Fee Based'!B61:H175,7,FALSE)","v":1390.6670797466254}]
[51,{"$f":"'Output|Fee Based'!B62","v":"SEOMPTCBU"},{"$f":"'Output|Fee Based'!C62","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Output|Fee Based'!D62","v":"Business hours"},{"$f":"'Output|Fee Based'!G62","v":"Traffic Control"},2451.3456946994793,{"$f":"VLOOKUP(B64,'Output|Fee Based'!B62:H176,7,FALSE)","v":2483.2136626665556}]
[52,{"$f":"'Output|Fee Based'!B63","v":"SEOCAPBU"},{"$f":"'Output|Fee Based'!C63","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Output|Fee Based'!D63","v":"Business hours"},{"$f":"'Output|Fee Based'!G63","v":"No CT"},1474.6881618106636,{"$f":"VLOOKUP(B65,'Output|Fee Based'!B63:H177,7,FALSE)","v":1493.8593930260843}]
[53,{"$f":"'Output|Fee Based'!B64","v":"SEOCAPTCBU"},{"$f":"'Output|Fee Based'!C64","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Output|Fee Based'!D64","v":"Business hours"},{"$f":"'Output|Fee Based'!G64","v":"Traffic Control"},2553.2137041610749,{"$f":"VLOOKUP(B66,'Output|Fee Based'!B64:H178,7,FALSE)","v":2586.4059759460142}]
[54,{"$f":"'Output|Fee Based'!B65","v":"SEOMPAU"},{"$f":"'Output|Fee Based'!C65","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Output|Fee Based'!D65","v":"After hours"},{"$f":"'Output|Fee Based'!G65","v":"No CT"},1514.0121588781881,{"$f":"VLOOKUP(B67,'Output|Fee Based'!B65:H179,7,FALSE)","v":1533.6946096582726}]
[55,{"$f":"'Output|Fee Based'!B66","v":"SEOMPTCAU"},{"$f":"'Output|Fee Based'!C66","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Output|Fee Based'!D66","v":"After hours"},{"$f":"'Output|Fee Based'!G66","v":"Traffic Control"},2534.2901737825923,{"$f":"VLOOKUP(B68,'Output|Fee Based'!B66:H180,7,FALSE)","v":2567.2364360139914}]
[56,{"$f":"'Output|Fee Based'!B67","v":"SEOCAPAU"},{"$f":"'Output|Fee Based'!C67","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Output|Fee Based'!D67","v":"After hours"},{"$f":"'Output|Fee Based'!G67","v":"No CT"},1629.8595749268259,{"$f":"VLOOKUP(B69,'Output|Fee Based'!B67:H181,7,FALSE)","v":1651.048064513142}]
[57,{"$f":"'Output|Fee Based'!B68","v":"SEOCAPTCAU"},{"$f":"'Output|Fee Based'!C68","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Output|Fee Based'!D68","v":"After hours"},{"$f":"'Output|Fee Based'!G68","v":"Traffic Control"},2708.385117277237,{"$f":"VLOOKUP(B70,'Output|Fee Based'!B68:H182,7,FALSE)","v":2743.5946474330722}]
[58,{"$f":"'Output|Fee Based'!B69","v":"SEUMPBU"},{"$f":"'Output|Fee Based'!C69","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Output|Fee Based'!D69","v":"Business hours"},{"$f":"'Output|Fee Based'!G69","v":"No CT"},310.69742885786803,{"$f":"VLOOKUP(B71,'Output|Fee Based'!B69:H183,7,FALSE)","v":314.73655550234946}]
[59,{"$f":"'Output|Fee Based'!B70","v":"SEUMPTCBU"},{"$f":"'Output|Fee Based'!C70","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Output|Fee Based'!D70","v":"Business hours"},{"$f":"'Output|Fee Based'!G70","v":"Traffic Control"},1389.222971208279,{"$f":"VLOOKUP(B72,'Output|Fee Based'!B70:H184,7,FALSE)","v":1407.2831384222795}]
[60,{"$f":"'Output|Fee Based'!B71","v":"SEUCAPBU"},{"$f":"'Output|Fee Based'!C71","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Output|Fee Based'!D71","v":"Business hours"},{"$f":"'Output|Fee Based'!G71","v":"No CT"},310.69742885786803,{"$f":"VLOOKUP(B73,'Output|Fee Based'!B71:H185,7,FALSE)","v":314.73655550234946}]
[61,{"$f":"'Output|Fee Based'!B72","v":"SEUCAPTCBU"},{"$f":"'Output|Fee Based'!C72","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Output|Fee Based'!D72","v":"Business hours"},{"$f":"'Output|Fee Based'!G72","v":"Traffic Control"},1389.222971208279,{"$f":"VLOOKUP(B74,'Output|Fee Based'!B72:H186,7,FALSE)","v":1407.2831384222795}]
[62,{"$f":"'Output|Fee Based'!B73","v":"SEUMPAU"},{"$f":"'Output|Fee Based'!C73","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Output|Fee Based'!D73","v":"After hours"},{"$f":"'Output|Fee Based'!G73","v":"No CT"},353.33461894834494,{"$f":"VLOOKUP(B75,'Output|Fee Based'!B73:H187,7,FALSE)","v":357.92803730735187}]
[63,{"$f":"'Output|Fee Based'!B74","v":"SEUMPTCAU"},{"$f":"'Output|Fee Based'!C74","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Output|Fee Based'!D74","v":"After hours"},{"$f":"'Output|Fee Based'!G74","v":"Traffic Control"},1431.8601612987561,{"$f":"VLOOKUP(B76,'Output|Fee Based'!B74:H188,7,FALSE)","v":1450.4746202272818}]
[64,{"$f":"'Output|Fee Based'!B75","v":"SEUCAPAU"},{"$f":"'Output|Fee Based'!C75","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Output|Fee Based'!D75","v":"After hours"},{"$f":"'Output|Fee Based'!G75","v":"No CT"},353.33461894834494,{"$f":"VLOOKUP(B77,'Output|Fee Based'!B75:H189,7,FALSE)","v":357.92803730735187}]
[65,{"$f":"'Output|Fee Based'!B76","v":"SEUCAPTCAU"},{"$f":"'Output|Fee Based'!C76","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Output|Fee Based'!D76","v":"After hours"},{"$f":"'Output|Fee Based'!G76","v":"Traffic Control"},1431.8601612987561,{"$f":"VLOOKUP(B78,'Output|Fee Based'!B76:H190,7,FALSE)","v":1450.4746202272818}]
[66,{"$f":"'Output|Fee Based'!B77","v":"POASPBU"},{"$f":"'Output|Fee Based'!C77","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Output|Fee Based'!D77","v":"Business hours"},{"$f":"'Output|Fee Based'!G77","v":"No CT"},1026.4689201796409,{"$f":"VLOOKUP(B79,'Output|Fee Based'!B77:H191,7,FALSE)","v":1039.8132145964655}]
[67,{"$f":"'Output|Fee Based'!B78","v":"POASPTCBU"},{"$f":"'Output|Fee Based'!C78","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Output|Fee Based'!D78","v":"Business hours"},{"$f":"'Output|Fee Based'!G78","v":"Traffic Control"},2104.9944625300523,{"$f":"VLOOKUP(B80,'Output|Fee Based'!B78:H192,7,FALSE)","v":2132.3597975163952}]
[68,{"$f":"'Output|Fee Based'!B79","v":"POASPAU"},{"$f":"'Output|Fee Based'!C79","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Output|Fee Based'!D79","v":"After hours"},{"$f":"'Output|Fee Based'!G79","v":"No CT"},1120.13094431282,{"$f":"VLOOKUP(B81,'Output|Fee Based'!B79:H193,7,FALSE)","v":1134.6928631517164}]
[69,{"$f":"'Output|Fee Based'!B80","v":"POASPTCAU"},{"$f":"'Output|Fee Based'!C80","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Output|Fee Based'!D80","v":"After hours"},{"$f":"'Output|Fee Based'!G80","v":"Traffic Control"},2198.6564866632311,{"$f":"VLOOKUP(B82,'Output|Fee Based'!B80:H194,7,FALSE)","v":2227.2394460716464}]
[70,{"$f":"'Output|Fee Based'!B81","v":"POAMPBU"},{"$f":"'Output|Fee Based'!C81","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Output|Fee Based'!D81","v":"Business hours"},{"$f":"'Output|Fee Based'!G81","v":"No CT"},1185.3830149397309,{"$f":"VLOOKUP(B83,'Output|Fee Based'!B81:H195,7,FALSE)","v":1200.7932233124211}]
[71,{"$f":"'Output|Fee Based'!B82","v":"POAMPTCBU"},{"$f":"'Output|Fee Based'!C82","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Output|Fee Based'!D82","v":"Business hours"},{"$f":"'Output|Fee Based'!G82","v":"Traffic Control"},2263.9085572901422,{"$f":"VLOOKUP(B84,'Output|Fee Based'!B82:H196,7,FALSE)","v":2293.3398062323513}]
[72,{"$f":"'Output|Fee Based'!B83","v":"POAMPAU"},{"$f":"'Output|Fee Based'!C83","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Output|Fee Based'!D83","v":"After hours"},{"$f":"'Output|Fee Based'!G83","v":"No CT"},1300.852913348695,{"$f":"VLOOKUP(B85,'Output|Fee Based'!B83:H197,7,FALSE)","v":1317.7642527253129}]
[73,{"$f":"'Output|Fee Based'!B84","v":"POAMPTCAU"},{"$f":"'Output|Fee Based'!C84","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Output|Fee Based'!D84","v":"After hours"},{"$f":"'Output|Fee Based'!G84","v":"Traffic Control"},2379.3784556991059,{"$f":"VLOOKUP(B86,'Output|Fee Based'!B84:H198,7,FALSE)","v":2410.3108356452431}]
[74,{"$f":"'Output|Fee Based'!B85","v":"OH2UGSPBU"},{"$f":"'Output|Fee Based'!C85","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Output|Fee Based'!D85","v":"Business hours"},{"$f":"'Output|Fee Based'!G85","v":"No CT"},779.29027238121012,{"$f":"VLOOKUP(B87,'Output|Fee Based'!B85:H199,7,FALSE)","v":789.42119658786021}]
[75,{"$f":"'Output|Fee Based'!B86","v":"OH2UGSPTBU"},{"$f":"'Output|Fee Based'!C86","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Output|Fee Based'!D86","v":"Business hours"},{"$f":"'Output|Fee Based'!G86","v":"Traffic Control"},1857.815814731621,{"$f":"VLOOKUP(B88,'Output|Fee Based'!B86:H200,7,FALSE)","v":1881.9677795077901}]
[76,{"$f":"'Output|Fee Based'!B87","v":"OH2UGSPAU"},{"$f":"'Output|Fee Based'!C87","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Output|Fee Based'!D87","v":"After hours"},{"$f":"'Output|Fee Based'!G87","v":"No CT"},856.82061495280777,{"$f":"VLOOKUP(B89,'Output|Fee Based'!B87:H201,7,FALSE)","v":867.95944860237751}]
[77,{"$f":"'Output|Fee Based'!B88","v":"OH2UGSPTAU"},{"$f":"'Output|Fee Based'!C88","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Output|Fee Based'!D88","v":"After hours"},{"$f":"'Output|Fee Based'!G88","v":"Traffic Control"},1964.7582751224895,{"$f":"VLOOKUP(B90,'Output|Fee Based'!B88:H202,7,FALSE)","v":1990.3005125596817}]
[78,{"$f":"'Output|Fee Based'!B89","v":"OH2UGMPBU"},{"$f":"'Output|Fee Based'!C89","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Output|Fee Based'!D89","v":"Business hours"},{"$f":"'Output|Fee Based'!G89","v":"No CT"},932.09228657360416,{"$f":"VLOOKUP(B91,'Output|Fee Based'!B89:H203,7,FALSE)","v":944.2096665070485}]
[79,{"$f":"'Output|Fee Based'!B90","v":"OH2UGMPTBU"},{"$f":"'Output|Fee Based'!C90","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Output|Fee Based'!D90","v":"Business hours"},{"$f":"'Output|Fee Based'!G90","v":"Traffic Control"},2010.6178289240156,{"$f":"VLOOKUP(B92,'Output|Fee Based'!B90:H204,7,FALSE)","v":2036.7562494269782}]
[80,{"$f":"'Output|Fee Based'!B91","v":"OH2UGMPAU"},{"$f":"'Output|Fee Based'!C91","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Output|Fee Based'!D91","v":"After hours"},{"$f":"'Output|Fee Based'!G91","v":"No CT"},1060.003856845035,{"$f":"VLOOKUP(B93,'Output|Fee Based'!B91:H205,7,FALSE)","v":1073.7841119220557}]
[81,{"$f":"'Output|Fee Based'!B92","v":"OH2UGMPTAU"},{"$f":"'Output|Fee Based'!C92","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Output|Fee Based'!D92","v":"After hours"},{"$f":"'Output|Fee Based'!G92","v":"Traffic Control"},2138.5293991954459,{"$f":"VLOOKUP(B94,'Output|Fee Based'!B92:H206,7,FALSE)","v":2166.3306948419859}]
[82,{"$f":"'Output|Fee Based'!B93","v":"RM1MBU"},{"$f":"'Output|Fee Based'!C93","v":"Removal of Meter"},{"$f":"'Output|Fee Based'!D93","v":"Business hours"},{"$f":"'Output|Fee Based'!G93","v":"No CT"},196.98361150629029,{"$f":"VLOOKUP(B95,'Output|Fee Based'!B93:H207,7,FALSE)","v":199.54443654010549}]
[83,{"$f":"'Output|Fee Based'!B94","v":"RM2MBU"},{"$f":"'Output|Fee Based'!C94","v":"Removal of Meter"},{"$f":"'Output|Fee Based'!D94","v":"Business hours"},{"$f":"'Output|Fee Based'!G94","v":"CT"},196.98361150629029,{"$f":"VLOOKUP(B96,'Output|Fee Based'!B94:H208,7,FALSE)","v":199.54443654010549}]
[84,{"$f":"'Output|Fee Based'!B95","v":"RM1MAU"},{"$f":"'Output|Fee Based'!C95","v":"Removal of Meter"},{"$f":"'Output|Fee Based'!D95","v":"After hours"},{"$f":"'Output|Fee Based'!G95","v":"No CT"},226.31720534400387,{"$f":"VLOOKUP(B97,'Output|Fee Based'!B95:H209,7,FALSE)","v":229.25937276898031}]
[85,{"$f":"'Output|Fee Based'!B96","v":"MIMT1MBU"},{"$f":"'Output|Fee Based'!C96","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Output|Fee Based'!D96","v":"Business hours"},{"$f":"'Output|Fee Based'!G96","v":"No CT"},536.61973438124392,{"$f":"VLOOKUP(B98,'Output|Fee Based'!B96:H210,7,FALSE)","v":543.59589467668491}]
[86,{"$f":"'Output|Fee Based'!B97","v":"MIMT2MBU"},{"$f":"'Output|Fee Based'!C97","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Output|Fee Based'!D97","v":"Business hours"},{"$f":"'Output|Fee Based'!G97","v":"CT"},1108.7783875238754,{"$f":"VLOOKUP(B99,'Output|Fee Based'!B97:H211,7,FALSE)","v":1123.1927209296455}]
[87,{"$f":"'Output|Fee Based'!B98","v":"MIMT1MAU"},{"$f":"'Output|Fee Based'!C98","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Output|Fee Based'!D98","v":"After hours"},{"$f":"'Output|Fee Based'!G98","v":"No CT"},608.61367830450831,{"$f":"VLOOKUP(B100,'Output|Fee Based'!B98:H212,7,FALSE)","v":616.52577379004947}]
[88,{"$f":"'Output|Fee Based'!B99","v":"MIMT2MAU"},{"$f":"'Output|Fee Based'!C99","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Output|Fee Based'!D99","v":"After hours"},{"$f":"'Output|Fee Based'!G99","v":"CT"},1259.2899984443568,{"$f":"VLOOKUP(B101,'Output|Fee Based'!B99:H213,7,FALSE)","v":1275.6610118915664}]
[89,{"$f":"'Output|Fee Based'!B100","v":"MINS1MBU"},{"$f":"'Output|Fee Based'!C100","v":"Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)"},{"$f":"'Output|Fee Based'!D100","v":"Business hours"},{"$f":"'Output|Fee Based'!G100","v":"No CT"},165.55294307251268,{"$f":"VLOOKUP(B102,'Output|Fee Based'!B100:H214,7,FALSE)","v":167.70516333997557}]
[90,{"$f":"'Output|Fee Based'!B101","v":"MINS2MBU"},{"$f":"'Output|Fee Based'!C101","v":"Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)"},{"$f":"'Output|Fee Based'!D101","v":"Business hours"},{"$f":"'Output|Fee Based'!G101","v":"CT"},511.15273201584495,{"$f":"VLOOKUP(B103,'Output|Fee Based'!B101:H215,7,FALSE)","v":517.79781635682025}]
[91,{"$f":"'Output|Fee Based'!B102","v":"MINSSUBU"},{"$f":"'Output|Fee Based'!C102","v":"A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit"},{"$f":"'Output|Fee Based'!D102","v":"Business hours"},{"$f":"'Output|Fee Based'!G102","v":"No CT"},207.24650378874992,{"$f":"VLOOKUP(B104,'Output|Fee Based'!B102:H216,7,FALSE)","v":209.94074840643452}]
[92,{"$f":"'Output|Fee Based'!B103","v":"MINSMUBU"},{"$f":"'Output|Fee Based'!C103","v":"A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units"},{"$f":"'Output|Fee Based'!D103","v":"Business hours"},{"$f":"'Output|Fee Based'!G103","v":"No CT"},100.28509385407405,{"$f":"VLOOKUP(B105,'Output|Fee Based'!B103:H217,7,FALSE)","v":101.58881946300278}]
[93,{"$f":"'Output|Fee Based'!B104","v":"MRCLT1MBU"},{"$f":"'Output|Fee Based'!C104","v":"A request to make a change from one tariff to another tariff (Controlled Load)"},{"$f":"'Output|Fee Based'!D104","v":"Business hours"},{"$f":"'Output|Fee Based'!G104","v":"No CT"},164.96885499185936,{"$f":"VLOOKUP(B106,'Output|Fee Based'!B104:H218,7,FALSE)","v":167.1134820013479}]
[94,{"$f":"'Output|Fee Based'!B105","v":"MRCLT2MBU"},{"$f":"'Output|Fee Based'!C105","v":"A request to make a change from one tariff to another tariff (Controlled Load)"},{"$f":"'Output|Fee Based'!D105","v":"Business hours"},{"$f":"'Output|Fee Based'!G105","v":"CT"},429.65832444656803,{"$f":"VLOOKUP(B107,'Output|Fee Based'!B105:H219,7,FALSE)","v":435.24396573325305}]
[95,{"$f":"'Output|Fee Based'!B106","v":"MRCT1MBU"},{"$f":"'Output|Fee Based'!C106","v":"A request to make a change from one tariff to another tariff"},{"$f":"'Output|Fee Based'!D106","v":"Business hours"},{"$f":"'Output|Fee Based'!G106","v":"No CT"},176.88441312289601,{"$f":"VLOOKUP(B108,'Output|Fee Based'!B106:H220,7,FALSE)","v":179.18394469180703}]
[96,{"$f":"'Output|Fee Based'!B107","v":"MRCT1MAU"},{"$f":"'Output|Fee Based'!C107","v":"A request to make a change from one tariff to another tariff"},{"$f":"'Output|Fee Based'!D107","v":"After hours"},{"$f":"'Output|Fee Based'!G107","v":"No CT"},237.90194694886762,{"$f":"VLOOKUP(B109,'Output|Fee Based'!B107:H221,7,FALSE)","v":240.99471825446722}]
[97,{"$f":"'Output|Fee Based'!B108","v":"MRCT2MBU"},{"$f":"'Output|Fee Based'!C108","v":"A request to make a change from one tariff to another tariff"},{"$f":"'Output|Fee Based'!D108","v":"Business hours"},{"$f":"'Output|Fee Based'!G108","v":"CT"},633.39434336976024,{"$f":"VLOOKUP(B110,'Output|Fee Based'!B108:H222,7,FALSE)","v":641.62859229217077}]
[98,{"$f":"'Output|Fee Based'!B109","v":"MRCL1MBU"},{"$f":"'Output|Fee Based'!C109","v":"Change load control equipment (inc. time switch and relay install, modify and removal)"},{"$f":"'Output|Fee Based'!D109","v":"Business hours"},{"$f":"'Output|Fee Based'!G109","v":"No CT"},105.56176582550913,{"$f":"VLOOKUP(B111,'Output|Fee Based'!B109:H223,7,FALSE)","v":106.93408919024282}]
[99,{"$f":"'Output|Fee Based'!B110","v":"MRCL2MBU"},{"$f":"'Output|Fee Based'!C110","v":"Change load control equipment (inc. time switch and relay install, modify and removal)"},{"$f":"'Output|Fee Based'!D110","v":"Business hours"},{"$f":"'Output|Fee Based'!G110","v":"CT"},429.65832444656803,{"$f":"VLOOKUP(B112,'Output|Fee Based'!B110:H224,7,FALSE)","v":435.24396573325305}]
[100,{"$f":"'Output|Fee Based'!B111","v":"MM1MBU"},{"$f":"'Output|Fee Based'!C111","v":"Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment"},{"$f":"'Output|Fee Based'!D111","v":"Business hours"},{"$f":"'Output|Fee Based'!G111","v":"No CT"},226.4205525242493,{"$f":"VLOOKUP(B113,'Output|Fee Based'!B111:H225,7,FALSE)","v":229.3640634825498}]
[101,{"$f":"'Output|Fee Based'!B112","v":"MM2MBU"},{"$f":"'Output|Fee Based'!C112","v":"Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment"},{"$f":"'Output|Fee Based'!D112","v":"Business hours"},{"$f":"'Output|Fee Based'!G112","v":"CT"},1149.5255913085136,{"$f":"VLOOKUP(B114,'Output|Fee Based'!B112:H226,7,FALSE)","v":1164.469646241429}]
[102,{"$f":"'Output|Fee Based'!B113","v":"SRCRBU"},{"$f":"'Output|Fee Based'!C113","v":"Customer requests a check read, transfer read or validation of an estimated read on the meter, may be due to reported error in the meter reading. This is only used to check the accuracy of the meter reading"},{"$f":"'Output|Fee Based'!D113","v":"Business hours"},{"$f":"'Output|Fee Based'!G113","v":"No CT"},19.930345425373673,{"$f":"VLOOKUP(B115,'Output|Fee Based'!B113:H227,7,FALSE)","v":20.189443769178034}]
[103,{"$f":"'Output|Fee Based'!B114","v":"RNRRBU"},{"$f":"'Output|Fee Based'!C114","v":"Site remains active and reading undertaken upon customer move in. Retail requested"},{"$f":"'Output|Fee Based'!D114","v":"Business hours"},{"$f":"'Output|Fee Based'!G114","v":"No CT"},19.930345425373673,{"$f":"VLOOKUP(B116,'Output|Fee Based'!B114:H228,7,FALSE)","v":20.189443769178034}]
[104,{"$f":"'Output|Fee Based'!B115","v":"SRTRBU"},{"$f":"'Output|Fee Based'!C115","v":"Special meter reading excluding final read. Retailer or customer requested"},{"$f":"'Output|Fee Based'!D115","v":"Business hours"},{"$f":"'Output|Fee Based'!G115","v":"No CT"},19.930345425373673,{"$f":"VLOOKUP(B117,'Output|Fee Based'!B115:H229,7,FALSE)","v":20.189443769178034}]
[105,{"$f":"'Output|Fee Based'!B116","v":"LPDBU"},{"$f":"'Output|Fee Based'!C116","v":"Provision of load profile data where available – Retailer requested"},{"$f":"'Output|Fee Based'!D116","v":"Business hours"},{"$f":"'Output|Fee Based'!G116","v":"No CT"},220.8289050502961,{"$f":"VLOOKUP(B118,'Output|Fee Based'!B116:H230,7,FALSE)","v":223.69972351036245}]
[106,{"$f":"'Output|Fee Based'!B117","v":"AAMRBU"},{"$f":"'Output|Fee Based'!C117","v":"Reseal and inspection of meter after customer initiated work"},{"$f":"'Output|Fee Based'!D117","v":"Business hours"},{"$f":"'Output|Fee Based'!G117","v":"No CT"},145.96031236999579,{"$f":"VLOOKUP(B119,'Output|Fee Based'!B117:H231,7,FALSE)","v":147.85782465034424}]
[107,{"$f":"'Output|Fee Based'!B118","v":"USV1MBU"},{"$f":"'Output|Fee Based'!C118","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 1 crew"},{"$f":"'Output|Fee Based'!D118","v":"Business hours"},{"$f":"'Output|Fee Based'!G118","v":"Technical "},141.59653315161853,{"$f":"VLOOKUP(B120,'Output|Fee Based'!B118:H232,7,FALSE)","v":143.43731545844781}]
[108,{"$f":"'Output|Fee Based'!B119","v":"USV2MBU"},{"$f":"'Output|Fee Based'!C119","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 2 crews"},{"$f":"'Output|Fee Based'!D119","v":"Business hours"},{"$f":"'Output|Fee Based'!G119","v":"Technical "},283.19306630323706,{"$f":"VLOOKUP(B121,'Output|Fee Based'!B119:H233,7,FALSE)","v":286.87463091689563}]
[109,{"$f":"'Output|Fee Based'!B120","v":"USV1MAU"},{"$f":"'Output|Fee Based'!C120","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 1 crew"},{"$f":"'Output|Fee Based'!D120","v":"After hours"},{"$f":"'Output|Fee Based'!G120","v":"Technical "},161.02790830760637,{"$f":"VLOOKUP(B122,'Output|Fee Based'!B120:H234,7,FALSE)","v":163.12130224826856}]
[110,{"$f":"'Output|Fee Based'!B121","v":"USV2MAU"},{"$f":"'Output|Fee Based'!C121","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 2 crews"},{"$f":"'Output|Fee Based'!D121","v":"After hours"},{"$f":"'Output|Fee Based'!G121","v":"Technical "},322.05581661521273,{"$f":"VLOOKUP(B123,'Output|Fee Based'!B121:H235,7,FALSE)","v":326.24260449653713}]
[111,{"$f":"'Output|Fee Based'!B122","v":"USVNTBU"},{"$f":"'Output|Fee Based'!C122","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party. Wasted travel time."},{"$f":"'Output|Fee Based'!D122","v":"Business hours"},{"$f":"'Output|Fee Based'!G122","v":"Non-technical"},102.09502691631872,{"$f":"VLOOKUP(B124,'Output|Fee Based'!B122:H236,7,FALSE)","v":103.42228200498378}]
[112,{"$f":"'Output|Fee Based'!B123","v":"USVNTAU"},{"$f":"'Output|Fee Based'!C123","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party. Wasted travel time."},{"$f":"'Output|Fee Based'!D123","v":"After hours"},{"$f":"'Output|Fee Based'!G123","v":"Non-technical"},102.09502691631872,{"$f":"VLOOKUP(B125,'Output|Fee Based'!B123:H237,7,FALSE)","v":103.42228200498378}]
[113,{"$f":"'Output|Fee Based'!B124","v":"NEW_001"},{"$f":"'Output|Fee Based'!C124","v":"Search Fees"},{"$f":"'Output|Fee Based'!D124","v":"Business hours"},{"$f":"'Output|Fee Based'!G124","v":"No CT"},86.607054263840979,{"$f":"VLOOKUP(B126,'Output|Fee Based'!B124:H238,7,FALSE)","v":63.015898421772263}]
[114,{"$f":"'Output|Fee Based'!B125","v":"NEW_002"},{"$f":"'Output|Fee Based'!C125","v":"Search Fees - Urgent"},{"$f":"'Output|Fee Based'!D125","v":"Business hours"},{"$f":"'Output|Fee Based'!G125","v":"No CT"},108.25881782980123,{"$f":"VLOOKUP(B127,'Output|Fee Based'!B125:H239,7,FALSE)","v":78.76987302721534}]
[115,{"$f":"'Output|Fee Based'!B126","v":"NEW_003"},{"$f":"'Output|Fee Based'!C126","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed remotely"},{"$f":"'Output|Fee Based'!D126","v":"Business hours"},{"$f":"'Output|Fee Based'!G126","v":"No CT"},113.84003881277201,{"$f":"VLOOKUP(B128,'Output|Fee Based'!B126:H240,7,FALSE)","v":115.31998132683711}]
[]
[]
[]
[]
[null,"Table 4 ","Non-exhaustive list of ancillary network services provided on a quotation basis"]
[]
[null,null,"Service Description"]
[1,null,{"$f":"'Output|Quoted'!B46","v":"Connection Application - Small Customer Connections: Project Assessment fees to assess scope and prepare offer - small connections & real estate developers excluding subdivisions"}]
[2,null,{"$f":"'Output|Quoted'!B47","v":"Feasibility and concept scoping, including planning and design, for large customer connections"}]
[3,null,{"$f":"'Output|Quoted'!B48","v":"Negotiate Terms and Conditions of Network Connection Contract"}]
[4,null,{"$f":"'Output|Quoted'!B49","v":"Connection Application - Large Customer Connections"}]
[5,null,{"$f":"'Output|Quoted'!B50","v":"Design and construction of connection assets and any relevant augmentation - large customer connections"}]
[6,null,{"$f":"'Output|Quoted'!B51","v":"Switching and commissioning for major customer connections, and real estate developments, where construction activities are undertaken by a 3rd party"}]
[7,null,{"$f":"'Output|Quoted'!B52","v":"Design Construct Transfer Specifications and/or Design audits for large customer connections and real estate developments where undertaken by 3rd party"}]
[8,null,{"$f":"'Output|Quoted'!B53","v":"Embedded generation - Application and compliance review"}]
[9,null,{"$f":"'Output|Quoted'!B54","v":"Embedded generation - Site specific enquiry response"}]
[10,null,{"$f":"'Output|Quoted'!B55","v":"Embedded generation - services associated with new technology"}]
[11,null,{"$f":"'Output|Quoted'!B56","v":"LV CT Drawing Assessments"}]
[12,null,{"$f":"'Output|Quoted'!B57","v":"Design application fee – Subdivision and Rate 2 public lighting"}]
[13,null,{"$f":"'Output|Quoted'!B58","v":"Final audit fee - Subdivision and Rate 2 public lighting"}]
[14,null,{"$f":"'Output|Quoted'!B59","v":"Design lodgement fee – Rate 3 public lighting"}]
[15,null,{"$f":"'Output|Quoted'!B60","v":"Subdivision switching fees"}]
[16,null,{"$f":"'Output|Quoted'!B61","v":"Subdivision live line activities"}]
[17,null,{"$f":"'Output|Quoted'!B62","v":"Design and installation of public lighting glare shields"}]
[18,null,{"$f":"'Output|Quoted'!B63","v":"Installation of public lighting smart controllers"}]
[19,null,{"$f":"'Output|Quoted'!B64","v":"Supply enhancements - Large Customer Connections"}]
[20,null,{"$f":"'Output|Quoted'!B65","v":"Customer requested review (e.g. static or dynamic import/export limits)"}]
[21,null,{"$f":"'Output|Quoted'!B66","v":"Additional Connection enquiry advice - pre or post application"}]
[22,null,{"$f":"'Output|Quoted'!B67","v":"Supply enhancements - Small Customer Connections: Uneconomical connections above the minimum price technically acceptable "}]
[23,null,{"$f":"'Output|Quoted'!B68","v":"Enhanced Connection Services - Small Customer: Dedicated feeders / assets / N-1"}]
[24,null,{"$f":"'Output|Quoted'!B69","v":"Enhanced Connection Services - Large Customer: Dedicated feeders / assets / N-1"}]
[25,null,{"$f":"'Output|Quoted'!B70","v":"Public lighting Rate 1 where costs are above the standard building block allowances"}]
[26,null,{"$f":"'Output|Quoted'!B71","v":"Rate 2 public lighting design and construction "}]
[27,null,{"$f":"'Output|Quoted'!B72","v":"Network stability assessment, validation, and commissioning services"}]
[28,null,{"$f":"'Output|Quoted'!B73","v":"Costs associated with the accreditation of service providers"}]
[29,null,{"$f":"'Output|Quoted'!B74","v":"Costs associated with the assessment of non-standard materials"}]
[30,null,{"$f":"'Output|Quoted'!B75","v":"Investigations (e.g. voltage investigation)"}]
[31,null,{"$f":"'Output|Quoted'!B76","v":"Design, switching and audit costs for Make Ready Works associated with NBN works"}]
[32,null,{"$f":"'Output|Quoted'!B77","v":"Design assessment of 3rd party cathodic protection systems connected to EQL network"}]
[33,null,{"$f":"'Output|Quoted'!B78","v":"Design assessment costs associated with NBN works Aerial Reticulation Plans (Fibre)"}]
[34,null,{"$f":"'Output|Quoted'!B79","v":"Chapter 5 application services (e.g. detailed response to enquiry, application)"}]
[35,null,{"$f":"'Output|Quoted'!B80","v":"Provide technical and site-specific connection advice"}]
[36,null,{"$f":"'Output|Quoted'!B81","v":"Development of Customer requested and/or non-standard technical solutions (e.g. standards development, product deployment)"}]
[37,null,{"$f":"'Output|Quoted'!B82","v":"Feasibility and concept scoping, including planning and design, for small customer connections (Enquiry)"}]
[38,null,{"$f":"'Output|Quoted'!B83","v":"Installation of Smart Controllers or Network Devices for an existing Connection"}]
[39,null,{"$f":"'Output|Quoted'!B84","v":"Network Safety Services"}]
[40,null,{"$f":"'Output|Quoted'!B85","v":"Customer requested planned interruptions"}]
[41,null,{"$f":"'Output|Quoted'!B86","v":"Customer, retailer or third party requested appointments"}]
[42,null,{"$f":"'Output|Quoted'!B87","v":"Removal/rearrangement of network assets"}]
[43,null,{"$f":"'Output|Quoted'!B88","v":"Network related property services"}]
[44,null,{"$f":"'Output|Quoted'!B89","v":"Authorisation and approval of third-party service providers design and works"}]
[45,null,{"$f":"'Output|Quoted'!B90","v":"Inspection and auditing services"}]
[46,null,{"$f":"'Output|Quoted'!B91","v":"Sale of approved materials or equipment"}]
[47,null,{"$f":"'Output|Quoted'!B92","v":"Provision of training to third parties for network related access "}]
[48,null,{"$f":"'Output|Quoted'!B93","v":"Provision of services for approved unmetered supplies"}]
[49,null,{"$f":"'Output|Quoted'!B94","v":"Auxiliary Public Lighting Services "}]
[50,null,{"$f":"'Output|Quoted'!B95","v":"Search Fees - non-standard search"}]
[]
["End"]

{"sheet":"Cover page","index":2,"n_rows":3,"n_cols":7,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Energex - ACS Ancillary Services Pricing Model "]
[null,null,null,null,null,null,"2025-30"]

{"sheet":"Index","index":3,"n_rows":61,"n_cols":8,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,"AER ANS Forecast Model"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255),\"\")","v":"Index"},"Overall Check:",{"$f":"'Model Validation'!C4","v":1}]
[]
[]
[null,"Worksheet summary"]
[]
[null,"Worksheet name","Check:",null,null,"Input required?",null,"Description"]
[null,{"$f":"'Output|Fee Based'!C2","v":"Output|Fee Based"},{"$f":"'Model Validation'!C8","v":1},null,null,"N",null,"Contains caclulated price and X factors for fee based services."]
[null,{"$f":"'Output|Quoted'!B2","v":"Output|Quoted"},{"$f":"'Model Validation'!C9","v":0},null,null,"N",null,"Contains caclulated labour rates and X factors for quoted services."]
[null,{"$f":"'Input|Setup'!B2","v":"Input|Setup"},{"$f":"'Model Validation'!C10","v":0},null,null,"Y",null,"Sets up model with relevant years and output categories."]
[null,{"$f":"'Input|Escalations'!B2","v":"Input|Escalations"},{"$f":"'Model Validation'!C11","v":0},null,null,"Y",null,"Sets up the inflation and labour escalations."]
[null,{"$f":"'Input|Indirect Cost Rates'!B2","v":"Input|Indirect Cost Rates"},{"$f":"'Model Validation'!C12","v":"NA"},null,null,"Y",null,"Input for indirect cost rates."]
[null,{"$f":"'Input|Labour Rates'!B2","v":"Input|Labour Rates"},{"$f":"'Model Validation'!C13","v":0},null,null,"Y",null,"Input for labour cost components."]
[null,{"$f":"'Input|Fee Based|EGX'!B2","v":"Input|Fee Based|EGX"},{"$f":"'Model Validation'!C14","v":0},null,null,"Y",null,"Input for fee based costs and service information."]
[null,{"$f":"'Input|Fee Based Mapping'!B2","v":"Input|Fee Based Mapping"},{"$f":"'Model Validation'!C15","v":1},null,null,"Y",null,"Aligns historical and proposed fee based services information."]
[null,{"$f":"'Calc|Labour Rates'!B2","v":"Calc|Labour Rates"},{"$f":"'Model Validation'!C16","v":"NA"},null,null,"N",null,"Calculation tables for labour rates."]
[null,{"$f":"'Calc|Fee Based'!B2","v":"Calc|Fee Based"},{"$f":"'Model Validation'!C17","v":0},null,null,"N",null,"Calculation tables for fee based services prices."]
[null,{"$f":"'Model Validation'!B2","v":"Model Validation"},{"$f":"'Model Validation'!C18","v":"NA"},null,null,"N",null,"Checks and traces possible input errors."]
[]
[]
[null,"Table summary"]
[]
[null,"Name","Tab",null,null,"Input required?",null,"Description"]
[null,{"$f":"'Output|Fee Based'!B5","v":"1.1 X-factors for each year of 2025-26 to 2029-30 regulatory period, (per cent)"},{"$f":"B8","v":"Output|Fee Based"},null,null,"N",null,"Contains X-factors to apply to fee-based services for years 2-5 of the forthcoming regulatory control period."]
[null,{"$f":"'Output|Fee Based'!B10","v":"1.2 Fee based services for 2025-26"},{"$f":"$C$24","v":"Output|Fee Based"},null,null,"N",null,"Contains the calculated price for each fee based servce, in nominal terms, for year 1 of the forthcoming regulatory control period."]
[null,{"$f":"'Output|Quoted'!B5","v":"2.1 X-factors for each year of 2025-26 to 2029-30 regulatory period, (per cent)"},{"$f":"B9","v":"Output|Quoted"},null,null,"N",null,"Contains X-factors to apply to the labour rates used to provide quoted services for years 2-5 of the forthcoming regulatory control period."]
[null,{"$f":"'Output|Quoted'!B10","v":"2.2 Labour rates for 2025-26, ($2025-26)"},{"$f":"$C$26","v":"Output|Quoted"},null,null,"N",null,"Contains the calculated labour rate for each labour type used to provide quoted servces, in nominal terms, for year 1 of the forthcoming regulatory control period."]
[null,{"$f":"'Output|Quoted'!B44","v":"2.3 List of quoted services for 2025-26 to 2029-30 regulatory period"},{"$f":"$C$26","v":"Output|Quoted"},null,null,"N",null,"Lists the quoted services the distributor proposes to provide in the forthcoming regulatory control period."]
[null,{"$f":"'Input|Setup'!A5 & \" \" & 'Input|Setup'!B5","v":"3.1 Years setup"},{"$f":"'Input|Setup'!B2","v":"Input|Setup"},null,null,"Y",null,"Please choose the first year of the forthcoming regulatory period and the base year for inputs."]
[null,{"$f":"'Input|Setup'!A10 & \" \" & 'Input|Setup'!B10","v":"3.2 Current regulatory period"},{"$f":"$C$29","v":"Input|Setup"},null,null,"N",null,"Contains the regulatory years of the current regulatory control period."]
[null,{"$f":"'Input|Setup'!D10 & \" \" & 'Input|Setup'!E10","v":"3.3 Forecast regulatory period"},{"$f":"$C$29","v":"Input|Setup"},null,null,"N",null,"Contains the regulatory years of the forthcoming regulatory control period."]
[null,{"$f":"'Input|Setup'!A18 & \" \" & 'Input|Setup'!B18","v":"3.4 Used for quoted service?"},{"$f":"$C$29","v":"Input|Setup"},null,null,"N",null,"Contains reference to drop down lists for use in 'Input|Labour rates' to denote whether the labour category is to be used in the provision of quoted services."]
[null,{"$f":"'Input|Setup'!D18 & \" \" & 'Input|Setup'!E18","v":"3.5 Conversions"},{"$f":"$C$29","v":"Input|Setup"},null,null,"Optional",null,"Lists figures used for conversions in formulas."]
[null,{"$f":"'Input|Setup'!A24 & \" \" & 'Input|Setup'!B24","v":"3.6 Hours"},"Input|Setup",null,null,"Y",null,"Please enter time periods that would result in different rates applied for the same service or labour type (e.g. business hours, after hours)."]
[null,{"$f":"'Input|Setup'!A30 & \" \" & 'Input|Setup'!B30","v":"3.7 Labour type"},"Input|Setup",null,null,"Y",null,"Please enter the specific labour types used to provide fee based and quoted services."]
[null,{"$f":"'Input|Setup'!D30 & \" \" & 'Input|Setup'!E30","v":"3.8 Service Grouping"},"Input|Setup",null,null,"Y",null,"Please enter the major service categories for fee based services (e.g. basic connection services, network safety services, auxiliary metering services)."]
[null,{"$f":"'Input|Setup'!G30 & \" \" & 'Input|Setup'!H30","v":"3.9 Tariff class grouping"},"Input|Setup",null,null,"Optional",null,"Please enter distributor-specific categories for fee-based services, if required."]
[null,{"$f":"'Input|Setup'!G40 & \" \" & 'Input|Setup'!H40","v":"3.10 Permutations"},"Input|Setup",null,null,"Optional",null,"Please enter distributor-specific categories for fee-based services, if required."]
[null,{"$f":"'Input|Escalations'!A5 & \" \" & 'Input|Escalations'!B5","v":"4.1 Escalation setup"},{"$f":"'Input|Escalations'!B2","v":"Input|Escalations"},null,null,"N",null,"Contains the first year of the forthcoming regulatory control period and the nominated base year. These are used in calculations in the 'Input|Escalation' sheet."]
[null,{"$f":"'Input|Escalations'!A13 & \" \" & 'Input|Escalations'!B13","v":"4.2 Inflation"},{"$f":"$C$39","v":"Input|Escalations"},null,null,"Y",null,"Please enter ABS index, all groups CPI inflation series A2325846C, up to latest available December. Please enter forecast CPI, including source, for other years."]
[null,{"$f":"'Input|Escalations'!A24 & \" \" & 'Input|Escalations'!B24","v":"4.3 Real price escalation"},{"$f":"$C$39","v":"Input|Escalations"},null,null,"Optional",null,"Calculates X factor (real wage price escalation). Other real escalators are set to equal X factor by default, but can be amended by distributors."]
[null,{"$f":"'Input|Escalations'!A34 & \" \" & 'Input|Escalations'!B34","v":"4.3.1 Real wage price escalation"},{"$f":"$C$39","v":"Input|Escalations"},null,null,"Y",null,"Please enter sources and forecasts for real wage price escalation, including weightings for each source, in the green input cells. Grey cells will calculate the forecast real wage price escalation."]
[null,{"$f":"'Input|Escalations'!A55& \" \" & 'Input|Escalations'!B55","v":"4.3.2 Real price escalation (non-wage)"},{"$f":"$C$39","v":"Input|Escalations"},null,null,"N",null,"Contains the calculated forecast real escalation for non-wage inputs."]
[null,{"$f":"'Input|Indirect Cost Rates'!A5 & \" \" & 'Input|Indirect Cost Rates'!B5","v":"5.1 On costs"},{"$f":"'Input|Indirect Cost Rates'!B2","v":"Input|Indirect Cost Rates"},null,null,"Y",null,"Please enter relevant on-cost rates. Distributors may enter a total on-cost rate only. Alternatively, disaggregated on-cost rates may be provided with the total on-cost rate calculated in row 19, as required."]
[null,{"$f":"'Input|Indirect Cost Rates'!A22 & \" \" & 'Input|Indirect Cost Rates'!B22","v":"5.2 Overhead"},{"$f":"$C$44","v":"Input|Indirect Cost Rates"},null,null,"Y",null,"Please enter rates for network overhead and corporate overhead. Where relevant, distributors may enter other overhead rates (e.g. a total overhead rate)."]
[null,{"$f":"'Input|Indirect Cost Rates'!A34 & \" \" & 'Input|Indirect Cost Rates'!B34","v":"5.3 Margins"},{"$f":"$C$44","v":"Input|Indirect Cost Rates"},null,null,"Y",null,"Please enter margin rates as required."]
[null,{"$f":"'Input|Indirect Cost Rates'!A43 & \" \" & 'Input|Indirect Cost Rates'!B43","v":"5.4 Tax recovery rate"},{"$f":"$C$44","v":"Input|Indirect Cost Rates"},null,null,"Y",null,"Please enter tax recovery rates as required."]
[null,{"$f":"'Input|Labour Rates'!B7","v":"6.1 Labour rates"},{"$f":"'Input|Labour Rates'!B2","v":"Input|Labour Rates"},null,null,"Y",null,"Please enter required information regarding labour rates (in base year dollar terms) used to provide ANS. For on-cost and overhead rates, please use formulas to reference tables 5.1 and 5.2, respectively."]
[null,{"$f":"'Input|Labour Rates'!K7","v":"6.2 Notes and sources for \"Other costs\""},{"$f":"$C$48","v":"Input|Labour Rates"},null,null,"Y",null,"Please describe \"Other costs\" used to derive total labour rates, where appropriate, and provide sources."]
[null,{"$f":"'Input|Labour Rates'!B54","v":"6.3 List of quoted services for 2025-26 to 2029-30 regulatory period"},{"$f":"$C$48","v":"Input|Labour Rates"},null,null,"Y",null,"Please list the quoted services the distributor proposes to provide in the forthcoming regulatory control period."]
[null,{"$f":"'Input|Fee Based|EGX'!B7","v":"7.1 Fee based services"},{"$f":"'Input|Fee Based|EGX'!B2","v":"Input|Fee Based|EGX"},null,null,"Y",null,"Please list the name and service code of the fee-based services, including hours provided and general service category."]
[null,{"$f":"'Input|Fee Based|EGX'!I7","v":"7.2 Service cost build up - DIRECT COSTS, $'s ($2023-24)"},{"$f":"$C$51","v":"Input|Fee Based|EGX"},null,null,"Y",null,"Please input the direct costs in base year dollar terms incurred for providinng each fee based service, and other requested information such as the total time in minutes each labour type is required to provide the service."]
[null,{"$f":"'Input|Fee Based|EGX'!AV7","v":"7.3 Service cost build - INDIRECT COSTS (per cent)"},{"$f":"$C$51","v":"Input|Fee Based|EGX"},null,null,"Y",null,"Please use formulas to reference in the 'Input|Indirect Cost Rates' sheet as appropriate."]
[null,{"$f":"'Input|Fee Based|EGX'!BD7","v":"7.4 Notes and sources for \"Other costs\""},{"$f":"$C$51","v":"Input|Fee Based|EGX"},null,null,"Y",null,"Please describe \"Other costs\" used to derive the year 1 price for fee based services, where appropriate, and provide sources."]
[null,{"$f":"'Input|Fee Based Mapping'!B9","v":"8.1 Current regulatory period - Fee based services"},{"$f":"'Input|Fee Based Mapping'!B2","v":"Input|Fee Based Mapping"},null,null,"Y",null,"Please enter approved fee based services and prices (in nominal dollar terms) for the current regulatory control perod (including the final decision prices in column K). Please align with the fee based services for the forthcoming regulatoru control period in table 8.2."]
[null,{"$f":"'Input|Fee Based Mapping'!S9","v":"8.2 Forecast regulatory period - Fee based services"},{"$f":"$C$55","v":"Input|Fee Based Mapping"},null,null,"N",null,"Includes the year 1 price for fee based services (from 'Calc|Fee Based' sheet), then calculates prices for years 2 to 5 of the forthcoming regulatory control period using forecast inflation and X factors."]
[null,{"$f":"'Calc|Labour Rates'!B7","v":"9.1 Year 1 labour rates"},{"$f":"'Calc|Labour Rates'!B2","v":"Calc|Labour Rates"},null,null,"N",null,"Calculates labour rate for each labour type used to provide quoted servces, in nominal terms, for year 1 of the forthcoming regulatory control period."]
[null,{"$f":"'Calc|Labour Rates'!G7","v":"9.2 Year 1 labour rates build up, $'s ($2025-26)"},{"$f":"$C$57","v":"Calc|Labour Rates"},null,null,"N",null,"Calculates labour rate for each labour type used to provide quoted servces for year 1 of the forthcoming regulatory control period."]
[null,{"$f":"'Calc|Fee Based'!B6","v":"10.1 Fee based services"},{"$f":"'Calc|Fee Based'!$B$2","v":"Calc|Fee Based"},null,null,"N",null,"Calculates price for each fee based servce, in nominal terms, for year 1 of the forthcoming regulatory control period."]
[null,{"$f":"'Calc|Fee Based'!J6","v":"10.2 Year 1 service cost build up - DIRECT COSTS, $'s ($2025-26)"},{"$f":"$C$59","v":"Calc|Fee Based"},null,null,"N",null,"Calculates the direct costs for each fee based service, in base year dollar terms, for year 1 of the forthcoming regulatory control period."]
[null,{"$f":"'Calc|Fee Based'!AX6","v":"10.3 Year 1 Service cost build up - INDIRECT COSTS, $'s ($2025-26)"},{"$f":"$C$59","v":"Calc|Fee Based"},null,null,"N",null,"Calculates the indirect costs for each fee based service, in base year dollar terms, for year 1 of the forthcoming regulatory control period."]

{"sheet":"Output|Fee Based","index":4,"n_rows":499,"n_cols":9,"rows_kept":499,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"Index!B1","v":"AER ANS Forecast Model"},"Key:","Input",null,null,"Sheet Validation",{"$f":"'Model Validation'!C8","v":1}]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Output|Fee Based"},null,"Formula"]
[]
[null,null,null,{"$f":"IF(D7='Input|Escalations'!J27,0,1)","v":0},{"$f":"IF(E7='Input|Escalations'!K27,0,1)","v":0},{"$f":"IF(F7='Input|Escalations'!L27,0,1)","v":0},{"$f":"IF(G7='Input|Escalations'!M27,0,1)","v":0}]
[null,{"$f":"IFERROR(\"1.1 X-factors for each year of \"&'Input|Setup'!$E$11&\" to \"&'Input|Setup'!$E$15&\" regulatory period, (per cent)\",\"\")","v":"1.1 X-factors for each year of 2025-26 to 2029-30 regulatory period, (per cent)"}]
[null,null,{"$f":"'Input|Setup'!$E$11","v":"2025-26"},{"$f":"'Input|Setup'!$E$12","v":"2026-27"},{"$f":"'Input|Setup'!$E$13","v":"2027-28"},{"$f":"'Input|Setup'!$E$14","v":"2028-29"},{"$f":"'Input|Setup'!$E$15","v":"2029-30"}]
[null,null,null,{"$f":"'Input|Escalations'!J27","v":-9.8611007932502479E-3},{"$f":"'Input|Escalations'!K27","v":-8.4436518056068104E-3},{"$f":"'Input|Escalations'!L27","v":-1.0512472688202901E-2},{"$f":"'Input|Escalations'!M27","v":-1.2367452017459594E-2}]
[]
[]
[null,{"$f":"IFERROR(\"1.2 Fee based services for \"&'Input|Setup'!$E$11,\"\")","v":"1.2 Fee based services for 2025-26"}]
[null,{"$f":"'Calc|Fee Based'!B9","v":"Service code"},{"$f":"'Calc|Fee Based'!C9","v":"Service"},{"$f":"'Input|Setup'!B24","v":"Hours"},{"$f":"'Input|Setup'!E30","v":"Service Grouping"},{"$f":"'Input|Setup'!H30","v":"Tariff class grouping"},{"$f":"'Input|Setup'!H40","v":"Permutations"},{"$f":"\"Price ($\" & 'Input|Setup'!$E$8 & \")\"","v":"Price ($2025-26)"}]
[1,{"$f":"'Calc|Fee Based'!B10","v":"DNV1MBU"},{"$f":"'Calc|Fee Based'!C10","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Calc|Fee Based'!D10","v":"Business hours"},{"$f":"'Calc|Fee Based'!E10","v":"De-energisation"},{"$f":"'Calc|Fee Based'!F10","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G10","v":"No CT"},129.26196703228999,{"$f":"IF(AND(B12='Calc|Fee Based'!B10,C12='Calc|Fee Based'!C10,D12='Calc|Fee Based'!D10,E12='Calc|Fee Based'!E10, F12='Calc|Fee Based'!F10,G12='Calc|Fee Based'!G10, H12='Calc|Fee Based'!H10),0,1)","v":0}]
[2,{"$f":"'Calc|Fee Based'!B11","v":"DNV2MBU"},{"$f":"'Calc|Fee Based'!C11","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Calc|Fee Based'!D11","v":"Business hours"},{"$f":"'Calc|Fee Based'!E11","v":"De-energisation"},{"$f":"'Calc|Fee Based'!F11","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G11","v":"CT"},493.2592574758134,{"$f":"IF(AND(B13='Calc|Fee Based'!B11,C13='Calc|Fee Based'!C11,D13='Calc|Fee Based'!D11,E13='Calc|Fee Based'!E11, F13='Calc|Fee Based'!F11,G13='Calc|Fee Based'!G11, H13='Calc|Fee Based'!H11),0,1)","v":0}]
[3,{"$f":"'Calc|Fee Based'!B12","v":"DN$1MBU"},{"$f":"'Calc|Fee Based'!C12","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Calc|Fee Based'!D12","v":"Business hours"},{"$f":"'Calc|Fee Based'!E12","v":"De-energisation"},{"$f":"'Calc|Fee Based'!F12","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G12","v":"No Payment No CT"},181.16053132033915,{"$f":"IF(AND(B14='Calc|Fee Based'!B12,C14='Calc|Fee Based'!C12,D14='Calc|Fee Based'!D12,E14='Calc|Fee Based'!E12, F14='Calc|Fee Based'!F12,G14='Calc|Fee Based'!G12, H14='Calc|Fee Based'!H12),0,1)","v":0}]
[4,{"$f":"'Calc|Fee Based'!B13","v":"DN$2MBU"},{"$f":"'Calc|Fee Based'!C13","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Calc|Fee Based'!D13","v":"Business hours"},{"$f":"'Calc|Fee Based'!E13","v":"De-energisation"},{"$f":"'Calc|Fee Based'!F13","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G13","v":"No Payment CT"},493.2592574758134,{"$f":"IF(AND(B15='Calc|Fee Based'!B13,C15='Calc|Fee Based'!C13,D15='Calc|Fee Based'!D13,E15='Calc|Fee Based'!E13, F15='Calc|Fee Based'!F13,G15='Calc|Fee Based'!G13, H15='Calc|Fee Based'!H13),0,1)","v":0}]
[5,{"$f":"'Calc|Fee Based'!B14","v":"DNMS1MBU"},{"$f":"'Calc|Fee Based'!C14","v":"Retailer requested de-energisation (MSS)"},{"$f":"'Calc|Fee Based'!D14","v":"Business hours"},{"$f":"'Calc|Fee Based'!E14","v":"De-energisation"},{"$f":"'Calc|Fee Based'!F14","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G14","v":"No CT"},134.72359961461194,{"$f":"IF(AND(B16='Calc|Fee Based'!B14,C16='Calc|Fee Based'!C14,D16='Calc|Fee Based'!D14,E16='Calc|Fee Based'!E14, F16='Calc|Fee Based'!F14,G16='Calc|Fee Based'!G14, H16='Calc|Fee Based'!H14),0,1)","v":0}]
[6,{"$f":"'Calc|Fee Based'!B15","v":"DNS$1MBU"},{"$f":"'Calc|Fee Based'!C15","v":"Retailer requested de-energisation (MSS)"},{"$f":"'Calc|Fee Based'!D15","v":"Business hours"},{"$f":"'Calc|Fee Based'!E15","v":"De-energisation"},{"$f":"'Calc|Fee Based'!F15","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G15","v":"No Payment No CT"},175.24371793406254,{"$f":"IF(AND(B17='Calc|Fee Based'!B15,C17='Calc|Fee Based'!C15,D17='Calc|Fee Based'!D15,E17='Calc|Fee Based'!E15, F17='Calc|Fee Based'!F15,G17='Calc|Fee Based'!G15, H17='Calc|Fee Based'!H15),0,1)","v":0}]
[7,{"$f":"'Calc|Fee Based'!B16","v":"RN$1MBU"},{"$f":"'Calc|Fee Based'!C16","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"'Calc|Fee Based'!D16","v":"Business hours"},{"$f":"'Calc|Fee Based'!E16","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F16","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G16","v":"No Payment No CT"},206.09007650539519,{"$f":"IF(AND(B18='Calc|Fee Based'!B16,C18='Calc|Fee Based'!C16,D18='Calc|Fee Based'!D16,E18='Calc|Fee Based'!E16, F18='Calc|Fee Based'!F16,G18='Calc|Fee Based'!G16, H18='Calc|Fee Based'!H16),0,1)","v":0}]
[8,{"$f":"'Calc|Fee Based'!B17","v":"RN$2MBU"},{"$f":"'Calc|Fee Based'!C17","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"'Calc|Fee Based'!D17","v":"Business hours"},{"$f":"'Calc|Fee Based'!E17","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F17","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G17","v":"No Payment CT"},217.92370327794836,{"$f":"IF(AND(B19='Calc|Fee Based'!B17,C19='Calc|Fee Based'!C17,D19='Calc|Fee Based'!D17,E19='Calc|Fee Based'!E17, F19='Calc|Fee Based'!F17,G19='Calc|Fee Based'!G17, H19='Calc|Fee Based'!H17),0,1)","v":0}]
[9,{"$f":"'Calc|Fee Based'!B18","v":"RN$1MAU"},{"$f":"'Calc|Fee Based'!C18","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"'Calc|Fee Based'!D18","v":"After hours"},{"$f":"'Calc|Fee Based'!E18","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F18","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G18","v":"No Payment No CT"},363.79571005009529,{"$f":"IF(AND(B20='Calc|Fee Based'!B18,C20='Calc|Fee Based'!C18,D20='Calc|Fee Based'!D18,E20='Calc|Fee Based'!E18, F20='Calc|Fee Based'!F18,G20='Calc|Fee Based'!G18, H20='Calc|Fee Based'!H18),0,1)","v":0}]
[10,{"$f":"'Calc|Fee Based'!B19","v":"RNS1MBU"},{"$f":"'Calc|Fee Based'!C19","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"'Calc|Fee Based'!D19","v":"Business hours"},{"$f":"'Calc|Fee Based'!E19","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F19","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G19","v":"No CT"},123.12616081200179,{"$f":"IF(AND(B21='Calc|Fee Based'!B19,C21='Calc|Fee Based'!C19,D21='Calc|Fee Based'!D19,E21='Calc|Fee Based'!E19, F21='Calc|Fee Based'!F19,G21='Calc|Fee Based'!G19, H21='Calc|Fee Based'!H19),0,1)","v":0}]
[11,{"$f":"'Calc|Fee Based'!B20","v":"RNS1MAU"},{"$f":"'Calc|Fee Based'!C20","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"'Calc|Fee Based'!D20","v":"After hours"},{"$f":"'Calc|Fee Based'!E20","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F20","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G20","v":"No CT"},181.89785502504765,{"$f":"IF(AND(B22='Calc|Fee Based'!B20,C22='Calc|Fee Based'!C20,D22='Calc|Fee Based'!D20,E22='Calc|Fee Based'!E20, F22='Calc|Fee Based'!F20,G22='Calc|Fee Based'!G20, H22='Calc|Fee Based'!H20),0,1)","v":0}]
[12,{"$f":"'Calc|Fee Based'!B21","v":"RNS$1MBU"},{"$f":"'Calc|Fee Based'!C21","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"'Calc|Fee Based'!D21","v":"Business hours"},{"$f":"'Calc|Fee Based'!E21","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F21","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G21","v":"No Payment No CT"},206.09007650539519,{"$f":"IF(AND(B23='Calc|Fee Based'!B21,C23='Calc|Fee Based'!C21,D23='Calc|Fee Based'!D21,E23='Calc|Fee Based'!E21, F23='Calc|Fee Based'!F21,G23='Calc|Fee Based'!G21, H23='Calc|Fee Based'!H21),0,1)","v":0}]
[13,{"$f":"'Calc|Fee Based'!B22","v":"RNV1MBU"},{"$f":"'Calc|Fee Based'!C22","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Calc|Fee Based'!D22","v":"Business hours"},{"$f":"'Calc|Fee Based'!E22","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F22","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G22","v":"No CT"},183.83145051732134,{"$f":"IF(AND(B24='Calc|Fee Based'!B22,C24='Calc|Fee Based'!C22,D24='Calc|Fee Based'!D22,E24='Calc|Fee Based'!E22, F24='Calc|Fee Based'!F22,G24='Calc|Fee Based'!G22, H24='Calc|Fee Based'!H22),0,1)","v":0}]
[14,{"$f":"'Calc|Fee Based'!B23","v":"RNV2MBU"},{"$f":"'Calc|Fee Based'!C23","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Calc|Fee Based'!D23","v":"Business hours"},{"$f":"'Calc|Fee Based'!E23","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F23","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G23","v":"CT"},332.27837470898191,{"$f":"IF(AND(B25='Calc|Fee Based'!B23,C25='Calc|Fee Based'!C23,D25='Calc|Fee Based'!D23,E25='Calc|Fee Based'!E23, F25='Calc|Fee Based'!F23,G25='Calc|Fee Based'!G23, H25='Calc|Fee Based'!H23),0,1)","v":0}]
[15,{"$f":"'Calc|Fee Based'!B24","v":"RNV1MAU"},{"$f":"'Calc|Fee Based'!C24","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Calc|Fee Based'!D24","v":"After hours"},{"$f":"'Calc|Fee Based'!E24","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F24","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G24","v":"No CT"},240.57458245248239,{"$f":"IF(AND(B26='Calc|Fee Based'!B24,C26='Calc|Fee Based'!C24,D26='Calc|Fee Based'!D24,E26='Calc|Fee Based'!E24, F26='Calc|Fee Based'!F24,G26='Calc|Fee Based'!G24, H26='Calc|Fee Based'!H24),0,1)","v":0}]
[16,{"$f":"'Calc|Fee Based'!B25","v":"RNV2MAU"},{"$f":"'Calc|Fee Based'!C25","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Calc|Fee Based'!D25","v":"After hours"},{"$f":"'Calc|Fee Based'!E25","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F25","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G25","v":"CT"},598.50261975983426,{"$f":"IF(AND(B27='Calc|Fee Based'!B25,C27='Calc|Fee Based'!C25,D27='Calc|Fee Based'!D25,E27='Calc|Fee Based'!E25, F27='Calc|Fee Based'!F25,G27='Calc|Fee Based'!G25, H27='Calc|Fee Based'!H25),0,1)","v":0}]
[17,{"$f":"'Calc|Fee Based'!B26","v":"RN$V1MBU"},{"$f":"'Calc|Fee Based'!C26","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"'Calc|Fee Based'!D26","v":"Business hours"},{"$f":"'Calc|Fee Based'!E26","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F26","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G26","v":"No Payment No CT"},188.82964001627897,{"$f":"IF(AND(B28='Calc|Fee Based'!B26,C28='Calc|Fee Based'!C26,D28='Calc|Fee Based'!D26,E28='Calc|Fee Based'!E26, F28='Calc|Fee Based'!F26,G28='Calc|Fee Based'!G26, H28='Calc|Fee Based'!H26),0,1)","v":0}]
[18,{"$f":"'Calc|Fee Based'!B27","v":"RN$V1MAU"},{"$f":"'Calc|Fee Based'!C27","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"'Calc|Fee Based'!D27","v":"After hours"},{"$f":"'Calc|Fee Based'!E27","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F27","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G27","v":"No Payment No CT"},481.14916490496478,{"$f":"IF(AND(B29='Calc|Fee Based'!B27,C29='Calc|Fee Based'!C27,D29='Calc|Fee Based'!D27,E29='Calc|Fee Based'!E27, F29='Calc|Fee Based'!F27,G29='Calc|Fee Based'!G27, H29='Calc|Fee Based'!H27),0,1)","v":0}]
[19,{"$f":"'Calc|Fee Based'!B28","v":"RN$V2MBU"},{"$f":"'Calc|Fee Based'!C28","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"'Calc|Fee Based'!D28","v":"Business hours"},{"$f":"'Calc|Fee Based'!E28","v":"Re-energisation"},{"$f":"'Calc|Fee Based'!F28","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G28","v":"No Payment CT"},334.5412895972961,{"$f":"IF(AND(B30='Calc|Fee Based'!B28,C30='Calc|Fee Based'!C28,D30='Calc|Fee Based'!D28,E30='Calc|Fee Based'!E28, F30='Calc|Fee Based'!F28,G30='Calc|Fee Based'!G28, H30='Calc|Fee Based'!H28),0,1)","v":0}]
[20,{"$f":"'Calc|Fee Based'!B29","v":"TDNNDBU"},{"$f":"'Calc|Fee Based'!C29","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected - No Dismantling"},{"$f":"'Calc|Fee Based'!D29","v":"Business hours"},{"$f":"'Calc|Fee Based'!E29","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"'Calc|Fee Based'!F29","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G29","v":"No CT"},493.2592574758134,{"$f":"IF(AND(B31='Calc|Fee Based'!B29,C31='Calc|Fee Based'!C29,D31='Calc|Fee Based'!D29,E31='Calc|Fee Based'!E29, F31='Calc|Fee Based'!F29,G31='Calc|Fee Based'!G29, H31='Calc|Fee Based'!H29),0,1)","v":0}]
[21,{"$f":"'Calc|Fee Based'!B30","v":"TDNNDAU"},{"$f":"'Calc|Fee Based'!C30","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected - No Dismantling"},{"$f":"'Calc|Fee Based'!D30","v":"After hours"},{"$f":"'Calc|Fee Based'!E30","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"'Calc|Fee Based'!F30","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G30","v":"No CT"},560.94951420627604,{"$f":"IF(AND(B32='Calc|Fee Based'!B30,C32='Calc|Fee Based'!C30,D32='Calc|Fee Based'!D30,E32='Calc|Fee Based'!E30, F32='Calc|Fee Based'!F30,G32='Calc|Fee Based'!G30, H32='Calc|Fee Based'!H30),0,1)","v":0}]
[22,{"$f":"'Calc|Fee Based'!B31","v":"TDNSPBU"},{"$f":"'Calc|Fee Based'!C31","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Calc|Fee Based'!D31","v":"Business hours"},{"$f":"'Calc|Fee Based'!E31","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"'Calc|Fee Based'!F31","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G31","v":"No CT"},1042.2423641225344,{"$f":"IF(AND(B33='Calc|Fee Based'!B31,C33='Calc|Fee Based'!C31,D33='Calc|Fee Based'!D31,E33='Calc|Fee Based'!E31, F33='Calc|Fee Based'!F31,G33='Calc|Fee Based'!G31, H33='Calc|Fee Based'!H31),0,1)","v":0}]
[23,{"$f":"'Calc|Fee Based'!B32","v":"TDNMPBU"},{"$f":"'Calc|Fee Based'!C32","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Calc|Fee Based'!D32","v":"Business hours"},{"$f":"'Calc|Fee Based'!E32","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"'Calc|Fee Based'!F32","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G32","v":"No CT"},1248.6269906814521,{"$f":"IF(AND(B34='Calc|Fee Based'!B32,C34='Calc|Fee Based'!C32,D34='Calc|Fee Based'!D32,E34='Calc|Fee Based'!E32, F34='Calc|Fee Based'!F32,G34='Calc|Fee Based'!G32, H34='Calc|Fee Based'!H32),0,1)","v":0}]
[24,{"$f":"'Calc|Fee Based'!B33","v":"TDNSPTCBU"},{"$f":"'Calc|Fee Based'!C33","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Calc|Fee Based'!D33","v":"Business hours"},{"$f":"'Calc|Fee Based'!E33","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"'Calc|Fee Based'!F33","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G33","v":"Traffic Control"},2134.7889470424643,{"$f":"IF(AND(B35='Calc|Fee Based'!B33,C35='Calc|Fee Based'!C33,D35='Calc|Fee Based'!D33,E35='Calc|Fee Based'!E33, F35='Calc|Fee Based'!F33,G35='Calc|Fee Based'!G33, H35='Calc|Fee Based'!H33),0,1)","v":0}]
[25,{"$f":"'Calc|Fee Based'!B34","v":"TDNMPTCBU"},{"$f":"'Calc|Fee Based'!C34","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Calc|Fee Based'!D34","v":"Business hours"},{"$f":"'Calc|Fee Based'!E34","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"'Calc|Fee Based'!F34","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G34","v":"Traffic Control"},2341.173573601382,{"$f":"IF(AND(B36='Calc|Fee Based'!B34,C36='Calc|Fee Based'!C34,D36='Calc|Fee Based'!D34,E36='Calc|Fee Based'!E34, F36='Calc|Fee Based'!F34,G36='Calc|Fee Based'!G34, H36='Calc|Fee Based'!H34),0,1)","v":0}]
[26,{"$f":"'Calc|Fee Based'!B35","v":"TDNSPAU"},{"$f":"'Calc|Fee Based'!C35","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Calc|Fee Based'!D35","v":"After hours"},{"$f":"'Calc|Fee Based'!E35","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"'Calc|Fee Based'!F35","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G35","v":"No CT"},1185.2698940341816,{"$f":"IF(AND(B37='Calc|Fee Based'!B35,C37='Calc|Fee Based'!C35,D37='Calc|Fee Based'!D35,E37='Calc|Fee Based'!E35, F37='Calc|Fee Based'!F35,G37='Calc|Fee Based'!G35, H37='Calc|Fee Based'!H35),0,1)","v":0}]
[27,{"$f":"'Calc|Fee Based'!B36","v":"TDNMPAU"},{"$f":"'Calc|Fee Based'!C36","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Calc|Fee Based'!D36","v":"After hours"},{"$f":"'Calc|Fee Based'!E36","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"'Calc|Fee Based'!F36","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G36","v":"No CT"},1419.9768037439205,{"$f":"IF(AND(B38='Calc|Fee Based'!B36,C38='Calc|Fee Based'!C36,D38='Calc|Fee Based'!D36,E38='Calc|Fee Based'!E36, F38='Calc|Fee Based'!F36,G38='Calc|Fee Based'!G36, H38='Calc|Fee Based'!H36),0,1)","v":0}]
[28,{"$f":"'Calc|Fee Based'!B37","v":"TDNSPTCAU"},{"$f":"'Calc|Fee Based'!C37","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Calc|Fee Based'!D37","v":"After hours"},{"$f":"'Calc|Fee Based'!E37","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"'Calc|Fee Based'!F37","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G37","v":"Traffic Control No CT"},2277.8164769541113,{"$f":"IF(AND(B39='Calc|Fee Based'!B37,C39='Calc|Fee Based'!C37,D39='Calc|Fee Based'!D37,E39='Calc|Fee Based'!E37, F39='Calc|Fee Based'!F37,G39='Calc|Fee Based'!G37, H39='Calc|Fee Based'!H37),0,1)","v":0}]
[29,{"$f":"'Calc|Fee Based'!B38","v":"TDNMPTCAU"},{"$f":"'Calc|Fee Based'!C38","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Calc|Fee Based'!D38","v":"After hours"},{"$f":"'Calc|Fee Based'!E38","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"'Calc|Fee Based'!F38","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G38","v":"Traffic Control"},2512.52338666385,{"$f":"IF(AND(B40='Calc|Fee Based'!B38,C40='Calc|Fee Based'!C38,D40='Calc|Fee Based'!D38,E40='Calc|Fee Based'!E38, F40='Calc|Fee Based'!F38,G40='Calc|Fee Based'!G38, H40='Calc|Fee Based'!H38),0,1)","v":0}]
[30,{"$f":"'Calc|Fee Based'!B39","v":"NCT1MBU"},{"$f":"'Calc|Fee Based'!C39","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Calc|Fee Based'!D39","v":"Business hours"},{"$f":"'Calc|Fee Based'!E39","v":"Temporary connection"},{"$f":"'Calc|Fee Based'!F39","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G39","v":"No CT"},1248.6269906814521,{"$f":"IF(AND(B41='Calc|Fee Based'!B39,C41='Calc|Fee Based'!C39,D41='Calc|Fee Based'!D39,E41='Calc|Fee Based'!E39, F41='Calc|Fee Based'!F39,G41='Calc|Fee Based'!G39, H41='Calc|Fee Based'!H39),0,1)","v":0}]
[31,{"$f":"'Calc|Fee Based'!B40","v":"NCT1MAU"},{"$f":"'Calc|Fee Based'!C40","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Calc|Fee Based'!D40","v":"After hours"},{"$f":"'Calc|Fee Based'!E40","v":"Temporary connection"},{"$f":"'Calc|Fee Based'!F40","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G40","v":"No CT"},1419.9768037439205,{"$f":"IF(AND(B42='Calc|Fee Based'!B40,C42='Calc|Fee Based'!C40,D42='Calc|Fee Based'!D40,E42='Calc|Fee Based'!E40, F42='Calc|Fee Based'!F40,G42='Calc|Fee Based'!G40, H42='Calc|Fee Based'!H40),0,1)","v":0}]
[32,{"$f":"'Calc|Fee Based'!B41","v":"NCT2MBU"},{"$f":"'Calc|Fee Based'!C41","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Calc|Fee Based'!D41","v":"Business hours"},{"$f":"'Calc|Fee Based'!E41","v":"Temporary connection"},{"$f":"'Calc|Fee Based'!F41","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G41","v":"CT"},2074.1654969171232,{"$f":"IF(AND(B43='Calc|Fee Based'!B41,C43='Calc|Fee Based'!C41,D43='Calc|Fee Based'!D41,E43='Calc|Fee Based'!E41, F43='Calc|Fee Based'!F41,G43='Calc|Fee Based'!G41, H43='Calc|Fee Based'!H41),0,1)","v":0}]
[33,{"$f":"'Calc|Fee Based'!B42","v":"NCT2MAU"},{"$f":"'Calc|Fee Based'!C42","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Calc|Fee Based'!D42","v":"After hours"},{"$f":"'Calc|Fee Based'!E42","v":"Temporary connection"},{"$f":"'Calc|Fee Based'!F42","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G42","v":"CT"},2358.8044425828766,{"$f":"IF(AND(B44='Calc|Fee Based'!B42,C44='Calc|Fee Based'!C42,D44='Calc|Fee Based'!D42,E44='Calc|Fee Based'!E42, F44='Calc|Fee Based'!F42,G44='Calc|Fee Based'!G42, H44='Calc|Fee Based'!H42),0,1)","v":0}]
[34,{"$f":"'Calc|Fee Based'!B43","v":"SA2BU"},{"$f":"'Calc|Fee Based'!C43","v":"Retailer requests Enexgex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D43","v":"Business hours"},{"$f":"'Calc|Fee Based'!E43","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F43","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G43","v":"CT"},629.47311100469892,{"$f":"IF(AND(B45='Calc|Fee Based'!B43,C45='Calc|Fee Based'!C43,D45='Calc|Fee Based'!D43,E45='Calc|Fee Based'!E43, F45='Calc|Fee Based'!F43,G45='Calc|Fee Based'!G43, H45='Calc|Fee Based'!H43),0,1)","v":0}]
[35,{"$f":"'Calc|Fee Based'!B44","v":"SA2TCBU"},{"$f":"'Calc|Fee Based'!C44","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D44","v":"Business hours"},{"$f":"'Calc|Fee Based'!E44","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F44","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G44","v":"Traffic Control CT"},1722.0196939246289,{"$f":"IF(AND(B46='Calc|Fee Based'!B44,C46='Calc|Fee Based'!C44,D46='Calc|Fee Based'!D44,E46='Calc|Fee Based'!E44, F46='Calc|Fee Based'!F44,G46='Calc|Fee Based'!G44, H46='Calc|Fee Based'!H44),0,1)","v":0}]
[36,{"$f":"'Calc|Fee Based'!B45","v":"SA1BU"},{"$f":"'Calc|Fee Based'!C45","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D45","v":"Business hours"},{"$f":"'Calc|Fee Based'!E45","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F45","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G45","v":"No CT"},526.28079772524006,{"$f":"IF(AND(B47='Calc|Fee Based'!B45,C47='Calc|Fee Based'!C45,D47='Calc|Fee Based'!D45,E47='Calc|Fee Based'!E45, F47='Calc|Fee Based'!F45,G47='Calc|Fee Based'!G45, H47='Calc|Fee Based'!H45),0,1)","v":0}]
[37,{"$f":"'Calc|Fee Based'!B46","v":"SA1TCBU"},{"$f":"'Calc|Fee Based'!C46","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D46","v":"Business hours"},{"$f":"'Calc|Fee Based'!E46","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F46","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G46","v":"Traffic Control"},1618.8273806451698,{"$f":"IF(AND(B48='Calc|Fee Based'!B46,C48='Calc|Fee Based'!C46,D48='Calc|Fee Based'!D46,E48='Calc|Fee Based'!E46, F48='Calc|Fee Based'!F46,G48='Calc|Fee Based'!G46, H48='Calc|Fee Based'!H46),0,1)","v":0}]
[38,{"$f":"'Calc|Fee Based'!B47","v":"SA2AU"},{"$f":"'Calc|Fee Based'!C47","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D47","v":"After hours"},{"$f":"'Calc|Fee Based'!E47","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F47","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G47","v":"CT"},715.85607461470374,{"$f":"IF(AND(B49='Calc|Fee Based'!B47,C49='Calc|Fee Based'!C47,D49='Calc|Fee Based'!D47,E49='Calc|Fee Based'!E47, F49='Calc|Fee Based'!F47,G49='Calc|Fee Based'!G47, H49='Calc|Fee Based'!H47),0,1)","v":0}]
[39,{"$f":"'Calc|Fee Based'!B48","v":"SA2TCAU"},{"$f":"'Calc|Fee Based'!C48","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D48","v":"After hours"},{"$f":"'Calc|Fee Based'!E48","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F48","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G48","v":"Traffic Control CT"},1808.4026575346338,{"$f":"IF(AND(B50='Calc|Fee Based'!B48,C50='Calc|Fee Based'!C48,D50='Calc|Fee Based'!D48,E50='Calc|Fee Based'!E48, F50='Calc|Fee Based'!F48,G50='Calc|Fee Based'!G48, H50='Calc|Fee Based'!H48),0,1)","v":0}]
[40,{"$f":"'Calc|Fee Based'!B49","v":"SA1AU"},{"$f":"'Calc|Fee Based'!C49","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D49","v":"After hours"},{"$f":"'Calc|Fee Based'!E49","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F49","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G49","v":"No CT"},598.50261975983426,{"$f":"IF(AND(B51='Calc|Fee Based'!B49,C51='Calc|Fee Based'!C49,D51='Calc|Fee Based'!D49,E51='Calc|Fee Based'!E49, F51='Calc|Fee Based'!F49,G51='Calc|Fee Based'!G49, H51='Calc|Fee Based'!H49),0,1)","v":0}]
[41,{"$f":"'Calc|Fee Based'!B50","v":"SA1TCAU"},{"$f":"'Calc|Fee Based'!C50","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D50","v":"After hours"},{"$f":"'Calc|Fee Based'!E50","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F50","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G50","v":"Traffic Control"},1691.0492026797642,{"$f":"IF(AND(B52='Calc|Fee Based'!B50,C52='Calc|Fee Based'!C50,D52='Calc|Fee Based'!D50,E52='Calc|Fee Based'!E50, F52='Calc|Fee Based'!F50,G52='Calc|Fee Based'!G50, H52='Calc|Fee Based'!H50),0,1)","v":0}]
[42,{"$f":"'Calc|Fee Based'!B51","v":"SA4BU"},{"$f":"'Calc|Fee Based'!C51","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)"},{"$f":"'Calc|Fee Based'!D51","v":"Business hours"},{"$f":"'Calc|Fee Based'!E51","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F51","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G51","v":"CT"},412.76925311783538,{"$f":"IF(AND(B53='Calc|Fee Based'!B51,C53='Calc|Fee Based'!C51,D53='Calc|Fee Based'!D51,E53='Calc|Fee Based'!E51, F53='Calc|Fee Based'!F51,G53='Calc|Fee Based'!G51, H53='Calc|Fee Based'!H51),0,1)","v":0}]
[43,{"$f":"'Calc|Fee Based'!B52","v":"SA3BU"},{"$f":"'Calc|Fee Based'!C52","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"'Calc|Fee Based'!D52","v":"Business hours"},{"$f":"'Calc|Fee Based'!E52","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F52","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G52","v":"No CT"},103.19231327945884,{"$f":"IF(AND(B54='Calc|Fee Based'!B52,C54='Calc|Fee Based'!C52,D54='Calc|Fee Based'!D52,E54='Calc|Fee Based'!E52, F54='Calc|Fee Based'!F52,G54='Calc|Fee Based'!G52, H54='Calc|Fee Based'!H52),0,1)","v":0}]
[44,{"$f":"'Calc|Fee Based'!B53","v":"SA4AU"},{"$f":"'Calc|Fee Based'!C53","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"'Calc|Fee Based'!D53","v":"After hours"},{"$f":"'Calc|Fee Based'!E53","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F53","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G53","v":"CT"},469.41381941947782,{"$f":"IF(AND(B55='Calc|Fee Based'!B53,C55='Calc|Fee Based'!C53,D55='Calc|Fee Based'!D53,E55='Calc|Fee Based'!E53, F55='Calc|Fee Based'!F53,G55='Calc|Fee Based'!G53, H55='Calc|Fee Based'!H53),0,1)","v":0}]
[45,{"$f":"'Calc|Fee Based'!B54","v":"SA3AU"},{"$f":"'Calc|Fee Based'!C54","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"'Calc|Fee Based'!D54","v":"After hours"},{"$f":"'Calc|Fee Based'!E54","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F54","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G54","v":"No CT"},117.35345485486945,{"$f":"IF(AND(B56='Calc|Fee Based'!B54,C56='Calc|Fee Based'!C54,D56='Calc|Fee Based'!D54,E56='Calc|Fee Based'!E54, F56='Calc|Fee Based'!F54,G56='Calc|Fee Based'!G54, H56='Calc|Fee Based'!H54),0,1)","v":0}]
[46,{"$f":"'Calc|Fee Based'!B55","v":"DNUMSBU"},{"$f":"'Calc|Fee Based'!C55","v":"Request to de-energise an unmetered supply point."},{"$f":"'Calc|Fee Based'!D55","v":"Business hours"},{"$f":"'Calc|Fee Based'!E55","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F55","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G55","v":"No CT"},526.28079772524006,{"$f":"IF(AND(B57='Calc|Fee Based'!B55,C57='Calc|Fee Based'!C55,D57='Calc|Fee Based'!D55,E57='Calc|Fee Based'!E55, F57='Calc|Fee Based'!F55,G57='Calc|Fee Based'!G55, H57='Calc|Fee Based'!H55),0,1)","v":0}]
[47,{"$f":"'Calc|Fee Based'!B56","v":"DNUMSAU"},{"$f":"'Calc|Fee Based'!C56","v":"Request to de-energise an unmetered supply point."},{"$f":"'Calc|Fee Based'!D56","v":"After hours"},{"$f":"'Calc|Fee Based'!E56","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F56","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G56","v":"No CT"},598.50261975983426,{"$f":"IF(AND(B58='Calc|Fee Based'!B56,C58='Calc|Fee Based'!C56,D58='Calc|Fee Based'!D56,E58='Calc|Fee Based'!E56, F58='Calc|Fee Based'!F56,G58='Calc|Fee Based'!G56, H58='Calc|Fee Based'!H56),0,1)","v":0}]
[48,{"$f":"'Calc|Fee Based'!B57","v":"DNUMSTCBU"},{"$f":"'Calc|Fee Based'!C57","v":"Request to de-energise an unmetered supply point."},{"$f":"'Calc|Fee Based'!D57","v":"Business hours"},{"$f":"'Calc|Fee Based'!E57","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F57","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G57","v":"Traffic Control"},1618.8273806451698,{"$f":"IF(AND(B59='Calc|Fee Based'!B57,C59='Calc|Fee Based'!C57,D59='Calc|Fee Based'!D57,E59='Calc|Fee Based'!E57, F59='Calc|Fee Based'!F57,G59='Calc|Fee Based'!G57, H59='Calc|Fee Based'!H57),0,1)","v":0}]
[49,{"$f":"'Calc|Fee Based'!B58","v":"DNUMSTCAU"},{"$f":"'Calc|Fee Based'!C58","v":"Request to de-energise an unmetered supply point."},{"$f":"'Calc|Fee Based'!D58","v":"After hours"},{"$f":"'Calc|Fee Based'!E58","v":"Supply Abolishment"},{"$f":"'Calc|Fee Based'!F58","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G58","v":"Traffic Control"},1691.0492026797642,{"$f":"IF(AND(B60='Calc|Fee Based'!B58,C60='Calc|Fee Based'!C58,D60='Calc|Fee Based'!D58,E60='Calc|Fee Based'!E58, F60='Calc|Fee Based'!F58,G60='Calc|Fee Based'!G58, H60='Calc|Fee Based'!H58),0,1)","v":0}]
[50,{"$f":"'Calc|Fee Based'!B59","v":"SEOMPBU"},{"$f":"'Calc|Fee Based'!C59","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D59","v":"Business hours"},{"$f":"'Calc|Fee Based'!E59","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F59","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G59","v":"No CT"},1390.6670797466254,{"$f":"IF(AND(B61='Calc|Fee Based'!B59,C61='Calc|Fee Based'!C59,D61='Calc|Fee Based'!D59,E61='Calc|Fee Based'!E59, F61='Calc|Fee Based'!F59,G61='Calc|Fee Based'!G59, H61='Calc|Fee Based'!H59),0,1)","v":0}]
[51,{"$f":"'Calc|Fee Based'!B60","v":"SEOMPTCBU"},{"$f":"'Calc|Fee Based'!C60","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D60","v":"Business hours"},{"$f":"'Calc|Fee Based'!E60","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F60","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G60","v":"Traffic Control"},2483.2136626665556,{"$f":"IF(AND(B62='Calc|Fee Based'!B60,C62='Calc|Fee Based'!C60,D62='Calc|Fee Based'!D60,E62='Calc|Fee Based'!E60, F62='Calc|Fee Based'!F60,G62='Calc|Fee Based'!G60, H62='Calc|Fee Based'!H60),0,1)","v":0}]
[52,{"$f":"'Calc|Fee Based'!B61","v":"SEOCAPBU"},{"$f":"'Calc|Fee Based'!C61","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D61","v":"Business hours"},{"$f":"'Calc|Fee Based'!E61","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F61","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G61","v":"No CT"},1493.8593930260843,{"$f":"IF(AND(B63='Calc|Fee Based'!B61,C63='Calc|Fee Based'!C61,D63='Calc|Fee Based'!D61,E63='Calc|Fee Based'!E61, F63='Calc|Fee Based'!F61,G63='Calc|Fee Based'!G61, H63='Calc|Fee Based'!H61),0,1)","v":0}]
[53,{"$f":"'Calc|Fee Based'!B62","v":"SEOCAPTCBU"},{"$f":"'Calc|Fee Based'!C62","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D62","v":"Business hours"},{"$f":"'Calc|Fee Based'!E62","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F62","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G62","v":"Traffic Control"},2586.4059759460142,{"$f":"IF(AND(B64='Calc|Fee Based'!B62,C64='Calc|Fee Based'!C62,D64='Calc|Fee Based'!D62,E64='Calc|Fee Based'!E62, F64='Calc|Fee Based'!F62,G64='Calc|Fee Based'!G62, H64='Calc|Fee Based'!H62),0,1)","v":0}]
[54,{"$f":"'Calc|Fee Based'!B63","v":"SEOMPAU"},{"$f":"'Calc|Fee Based'!C63","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D63","v":"After hours"},{"$f":"'Calc|Fee Based'!E63","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F63","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G63","v":"No CT"},1533.6946096582726,{"$f":"IF(AND(B65='Calc|Fee Based'!B63,C65='Calc|Fee Based'!C63,D65='Calc|Fee Based'!D63,E65='Calc|Fee Based'!E63, F65='Calc|Fee Based'!F63,G65='Calc|Fee Based'!G63, H65='Calc|Fee Based'!H63),0,1)","v":0}]
[55,{"$f":"'Calc|Fee Based'!B64","v":"SEOMPTCAU"},{"$f":"'Calc|Fee Based'!C64","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D64","v":"After hours"},{"$f":"'Calc|Fee Based'!E64","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F64","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G64","v":"Traffic Control"},2567.2364360139914,{"$f":"IF(AND(B66='Calc|Fee Based'!B64,C66='Calc|Fee Based'!C64,D66='Calc|Fee Based'!D64,E66='Calc|Fee Based'!E64, F66='Calc|Fee Based'!F64,G66='Calc|Fee Based'!G64, H66='Calc|Fee Based'!H64),0,1)","v":0}]
[56,{"$f":"'Calc|Fee Based'!B65","v":"SEOCAPAU"},{"$f":"'Calc|Fee Based'!C65","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D65","v":"After hours"},{"$f":"'Calc|Fee Based'!E65","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F65","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G65","v":"No CT"},1651.048064513142,{"$f":"IF(AND(B67='Calc|Fee Based'!B65,C67='Calc|Fee Based'!C65,D67='Calc|Fee Based'!D65,E67='Calc|Fee Based'!E65, F67='Calc|Fee Based'!F65,G67='Calc|Fee Based'!G65, H67='Calc|Fee Based'!H65),0,1)","v":0}]
[57,{"$f":"'Calc|Fee Based'!B66","v":"SEOCAPTCAU"},{"$f":"'Calc|Fee Based'!C66","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D66","v":"After hours"},{"$f":"'Calc|Fee Based'!E66","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F66","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G66","v":"Traffic Control"},2743.5946474330722,{"$f":"IF(AND(B68='Calc|Fee Based'!B66,C68='Calc|Fee Based'!C66,D68='Calc|Fee Based'!D66,E68='Calc|Fee Based'!E66, F68='Calc|Fee Based'!F66,G68='Calc|Fee Based'!G66, H68='Calc|Fee Based'!H66),0,1)","v":0}]
[58,{"$f":"'Calc|Fee Based'!B67","v":"SEUMPBU"},{"$f":"'Calc|Fee Based'!C67","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D67","v":"Business hours"},{"$f":"'Calc|Fee Based'!E67","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F67","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G67","v":"No CT"},314.73655550234946,{"$f":"IF(AND(B69='Calc|Fee Based'!B67,C69='Calc|Fee Based'!C67,D69='Calc|Fee Based'!D67,E69='Calc|Fee Based'!E67, F69='Calc|Fee Based'!F67,G69='Calc|Fee Based'!G67, H69='Calc|Fee Based'!H67),0,1)","v":0}]
[59,{"$f":"'Calc|Fee Based'!B68","v":"SEUMPTCBU"},{"$f":"'Calc|Fee Based'!C68","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D68","v":"Business hours"},{"$f":"'Calc|Fee Based'!E68","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F68","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G68","v":"Traffic Control"},1407.2831384222795,{"$f":"IF(AND(B70='Calc|Fee Based'!B68,C70='Calc|Fee Based'!C68,D70='Calc|Fee Based'!D68,E70='Calc|Fee Based'!E68, F70='Calc|Fee Based'!F68,G70='Calc|Fee Based'!G68, H70='Calc|Fee Based'!H68),0,1)","v":0}]
[60,{"$f":"'Calc|Fee Based'!B69","v":"SEUCAPBU"},{"$f":"'Calc|Fee Based'!C69","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D69","v":"Business hours"},{"$f":"'Calc|Fee Based'!E69","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F69","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G69","v":"No CT"},314.73655550234946,{"$f":"IF(AND(B71='Calc|Fee Based'!B69,C71='Calc|Fee Based'!C69,D71='Calc|Fee Based'!D69,E71='Calc|Fee Based'!E69, F71='Calc|Fee Based'!F69,G71='Calc|Fee Based'!G69, H71='Calc|Fee Based'!H69),0,1)","v":0}]
[61,{"$f":"'Calc|Fee Based'!B70","v":"SEUCAPTCBU"},{"$f":"'Calc|Fee Based'!C70","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D70","v":"Business hours"},{"$f":"'Calc|Fee Based'!E70","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F70","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G70","v":"Traffic Control"},1407.2831384222795,{"$f":"IF(AND(B72='Calc|Fee Based'!B70,C72='Calc|Fee Based'!C70,D72='Calc|Fee Based'!D70,E72='Calc|Fee Based'!E70, F72='Calc|Fee Based'!F70,G72='Calc|Fee Based'!G70, H72='Calc|Fee Based'!H70),0,1)","v":0}]
[62,{"$f":"'Calc|Fee Based'!B71","v":"SEUMPAU"},{"$f":"'Calc|Fee Based'!C71","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D71","v":"After hours"},{"$f":"'Calc|Fee Based'!E71","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F71","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G71","v":"No CT"},357.92803730735187,{"$f":"IF(AND(B73='Calc|Fee Based'!B71,C73='Calc|Fee Based'!C71,D73='Calc|Fee Based'!D71,E73='Calc|Fee Based'!E71, F73='Calc|Fee Based'!F71,G73='Calc|Fee Based'!G71, H73='Calc|Fee Based'!H71),0,1)","v":0}]
[63,{"$f":"'Calc|Fee Based'!B72","v":"SEUMPTCAU"},{"$f":"'Calc|Fee Based'!C72","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D72","v":"After hours"},{"$f":"'Calc|Fee Based'!E72","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F72","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G72","v":"Traffic Control"},1450.4746202272818,{"$f":"IF(AND(B74='Calc|Fee Based'!B72,C74='Calc|Fee Based'!C72,D74='Calc|Fee Based'!D72,E74='Calc|Fee Based'!E72, F74='Calc|Fee Based'!F72,G74='Calc|Fee Based'!G72, H74='Calc|Fee Based'!H72),0,1)","v":0}]
[64,{"$f":"'Calc|Fee Based'!B73","v":"SEUCAPAU"},{"$f":"'Calc|Fee Based'!C73","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D73","v":"After hours"},{"$f":"'Calc|Fee Based'!E73","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F73","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G73","v":"No CT"},357.92803730735187,{"$f":"IF(AND(B75='Calc|Fee Based'!B73,C75='Calc|Fee Based'!C73,D75='Calc|Fee Based'!D73,E75='Calc|Fee Based'!E73, F75='Calc|Fee Based'!F73,G75='Calc|Fee Based'!G73, H75='Calc|Fee Based'!H73),0,1)","v":0}]
[65,{"$f":"'Calc|Fee Based'!B74","v":"SEUCAPTCAU"},{"$f":"'Calc|Fee Based'!C74","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D74","v":"After hours"},{"$f":"'Calc|Fee Based'!E74","v":"Supply enhancement"},{"$f":"'Calc|Fee Based'!F74","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G74","v":"Traffic Control"},1450.4746202272818,{"$f":"IF(AND(B76='Calc|Fee Based'!B74,C76='Calc|Fee Based'!C74,D76='Calc|Fee Based'!D74,E76='Calc|Fee Based'!E74, F76='Calc|Fee Based'!F74,G76='Calc|Fee Based'!G74, H76='Calc|Fee Based'!H74),0,1)","v":0}]
[66,{"$f":"'Calc|Fee Based'!B75","v":"POASPBU"},{"$f":"'Calc|Fee Based'!C75","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Calc|Fee Based'!D75","v":"Business hours"},{"$f":"'Calc|Fee Based'!E75","v":"Point of attachment relocation"},{"$f":"'Calc|Fee Based'!F75","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G75","v":"No CT"},1039.8132145964655,{"$f":"IF(AND(B77='Calc|Fee Based'!B75,C77='Calc|Fee Based'!C75,D77='Calc|Fee Based'!D75,E77='Calc|Fee Based'!E75, F77='Calc|Fee Based'!F75,G77='Calc|Fee Based'!G75, H77='Calc|Fee Based'!H75),0,1)","v":0}]
[67,{"$f":"'Calc|Fee Based'!B76","v":"POASPTCBU"},{"$f":"'Calc|Fee Based'!C76","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Calc|Fee Based'!D76","v":"Business hours"},{"$f":"'Calc|Fee Based'!E76","v":"Point of attachment relocation"},{"$f":"'Calc|Fee Based'!F76","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G76","v":"Traffic Control"},2132.3597975163952,{"$f":"IF(AND(B78='Calc|Fee Based'!B76,C78='Calc|Fee Based'!C76,D78='Calc|Fee Based'!D76,E78='Calc|Fee Based'!E76, F78='Calc|Fee Based'!F76,G78='Calc|Fee Based'!G76, H78='Calc|Fee Based'!H76),0,1)","v":0}]
[68,{"$f":"'Calc|Fee Based'!B77","v":"POASPAU"},{"$f":"'Calc|Fee Based'!C77","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Calc|Fee Based'!D77","v":"After hours"},{"$f":"'Calc|Fee Based'!E77","v":"Point of attachment relocation"},{"$f":"'Calc|Fee Based'!F77","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G77","v":"No CT"},1134.6928631517164,{"$f":"IF(AND(B79='Calc|Fee Based'!B77,C79='Calc|Fee Based'!C77,D79='Calc|Fee Based'!D77,E79='Calc|Fee Based'!E77, F79='Calc|Fee Based'!F77,G79='Calc|Fee Based'!G77, H79='Calc|Fee Based'!H77),0,1)","v":0}]
[69,{"$f":"'Calc|Fee Based'!B78","v":"POASPTCAU"},{"$f":"'Calc|Fee Based'!C78","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Calc|Fee Based'!D78","v":"After hours"},{"$f":"'Calc|Fee Based'!E78","v":"Point of attachment relocation"},{"$f":"'Calc|Fee Based'!F78","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G78","v":"Traffic Control"},2227.2394460716464,{"$f":"IF(AND(B80='Calc|Fee Based'!B78,C80='Calc|Fee Based'!C78,D80='Calc|Fee Based'!D78,E80='Calc|Fee Based'!E78, F80='Calc|Fee Based'!F78,G80='Calc|Fee Based'!G78, H80='Calc|Fee Based'!H78),0,1)","v":0}]
[70,{"$f":"'Calc|Fee Based'!B79","v":"POAMPBU"},{"$f":"'Calc|Fee Based'!C79","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Calc|Fee Based'!D79","v":"Business hours"},{"$f":"'Calc|Fee Based'!E79","v":"Point of attachment relocation"},{"$f":"'Calc|Fee Based'!F79","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G79","v":"No CT"},1200.7932233124211,{"$f":"IF(AND(B81='Calc|Fee Based'!B79,C81='Calc|Fee Based'!C79,D81='Calc|Fee Based'!D79,E81='Calc|Fee Based'!E79, F81='Calc|Fee Based'!F79,G81='Calc|Fee Based'!G79, H81='Calc|Fee Based'!H79),0,1)","v":0}]
[71,{"$f":"'Calc|Fee Based'!B80","v":"POAMPTCBU"},{"$f":"'Calc|Fee Based'!C80","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Calc|Fee Based'!D80","v":"Business hours"},{"$f":"'Calc|Fee Based'!E80","v":"Point of attachment relocation"},{"$f":"'Calc|Fee Based'!F80","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G80","v":"Traffic Control"},2293.3398062323513,{"$f":"IF(AND(B82='Calc|Fee Based'!B80,C82='Calc|Fee Based'!C80,D82='Calc|Fee Based'!D80,E82='Calc|Fee Based'!E80, F82='Calc|Fee Based'!F80,G82='Calc|Fee Based'!G80, H82='Calc|Fee Based'!H80),0,1)","v":0}]
[72,{"$f":"'Calc|Fee Based'!B81","v":"POAMPAU"},{"$f":"'Calc|Fee Based'!C81","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Calc|Fee Based'!D81","v":"After hours"},{"$f":"'Calc|Fee Based'!E81","v":"Point of attachment relocation"},{"$f":"'Calc|Fee Based'!F81","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G81","v":"No CT"},1317.7642527253129,{"$f":"IF(AND(B83='Calc|Fee Based'!B81,C83='Calc|Fee Based'!C81,D83='Calc|Fee Based'!D81,E83='Calc|Fee Based'!E81, F83='Calc|Fee Based'!F81,G83='Calc|Fee Based'!G81, H83='Calc|Fee Based'!H81),0,1)","v":0}]
[73,{"$f":"'Calc|Fee Based'!B82","v":"POAMPTCAU"},{"$f":"'Calc|Fee Based'!C82","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Calc|Fee Based'!D82","v":"After hours"},{"$f":"'Calc|Fee Based'!E82","v":"Point of attachment relocation"},{"$f":"'Calc|Fee Based'!F82","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G82","v":"Traffic Control"},2410.3108356452431,{"$f":"IF(AND(B84='Calc|Fee Based'!B82,C84='Calc|Fee Based'!C82,D84='Calc|Fee Based'!D82,E84='Calc|Fee Based'!E82, F84='Calc|Fee Based'!F82,G84='Calc|Fee Based'!G82, H84='Calc|Fee Based'!H82),0,1)","v":0}]
[74,{"$f":"'Calc|Fee Based'!B83","v":"OH2UGSPBU"},{"$f":"'Calc|Fee Based'!C83","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Calc|Fee Based'!D83","v":"Business hours"},{"$f":"'Calc|Fee Based'!E83","v":"Re-arrange connection assets at customer's request"},{"$f":"'Calc|Fee Based'!F83","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G83","v":"No CT"},789.42119658786021,{"$f":"IF(AND(B85='Calc|Fee Based'!B83,C85='Calc|Fee Based'!C83,D85='Calc|Fee Based'!D83,E85='Calc|Fee Based'!E83, F85='Calc|Fee Based'!F83,G85='Calc|Fee Based'!G83, H85='Calc|Fee Based'!H83),0,1)","v":0}]
[75,{"$f":"'Calc|Fee Based'!B84","v":"OH2UGSPTBU"},{"$f":"'Calc|Fee Based'!C84","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Calc|Fee Based'!D84","v":"Business hours"},{"$f":"'Calc|Fee Based'!E84","v":"Re-arrange connection assets at customer's request"},{"$f":"'Calc|Fee Based'!F84","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G84","v":"Traffic Control"},1881.9677795077901,{"$f":"IF(AND(B86='Calc|Fee Based'!B84,C86='Calc|Fee Based'!C84,D86='Calc|Fee Based'!D84,E86='Calc|Fee Based'!E84, F86='Calc|Fee Based'!F84,G86='Calc|Fee Based'!G84, H86='Calc|Fee Based'!H84),0,1)","v":0}]
[76,{"$f":"'Calc|Fee Based'!B85","v":"OH2UGSPAU"},{"$f":"'Calc|Fee Based'!C85","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Calc|Fee Based'!D85","v":"After hours"},{"$f":"'Calc|Fee Based'!E85","v":"Re-arrange connection assets at customer's request"},{"$f":"'Calc|Fee Based'!F85","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G85","v":"No CT"},867.95944860237751,{"$f":"IF(AND(B87='Calc|Fee Based'!B85,C87='Calc|Fee Based'!C85,D87='Calc|Fee Based'!D85,E87='Calc|Fee Based'!E85, F87='Calc|Fee Based'!F85,G87='Calc|Fee Based'!G85, H87='Calc|Fee Based'!H85),0,1)","v":0}]
[77,{"$f":"'Calc|Fee Based'!B86","v":"OH2UGSPTAU"},{"$f":"'Calc|Fee Based'!C86","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Calc|Fee Based'!D86","v":"After hours"},{"$f":"'Calc|Fee Based'!E86","v":"Re-arrange connection assets at customer's request"},{"$f":"'Calc|Fee Based'!F86","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G86","v":"Traffic Control"},1990.3005125596817,{"$f":"IF(AND(B88='Calc|Fee Based'!B86,C88='Calc|Fee Based'!C86,D88='Calc|Fee Based'!D86,E88='Calc|Fee Based'!E86, F88='Calc|Fee Based'!F86,G88='Calc|Fee Based'!G86, H88='Calc|Fee Based'!H86),0,1)","v":0}]
[78,{"$f":"'Calc|Fee Based'!B87","v":"OH2UGMPBU"},{"$f":"'Calc|Fee Based'!C87","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Calc|Fee Based'!D87","v":"Business hours"},{"$f":"'Calc|Fee Based'!E87","v":"Re-arrange connection assets at customer's request"},{"$f":"'Calc|Fee Based'!F87","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G87","v":"No CT"},944.2096665070485,{"$f":"IF(AND(B89='Calc|Fee Based'!B87,C89='Calc|Fee Based'!C87,D89='Calc|Fee Based'!D87,E89='Calc|Fee Based'!E87, F89='Calc|Fee Based'!F87,G89='Calc|Fee Based'!G87, H89='Calc|Fee Based'!H87),0,1)","v":0}]
[79,{"$f":"'Calc|Fee Based'!B88","v":"OH2UGMPTBU"},{"$f":"'Calc|Fee Based'!C88","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Calc|Fee Based'!D88","v":"Business hours"},{"$f":"'Calc|Fee Based'!E88","v":"Re-arrange connection assets at customer's request"},{"$f":"'Calc|Fee Based'!F88","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G88","v":"Traffic Control"},2036.7562494269782,{"$f":"IF(AND(B90='Calc|Fee Based'!B88,C90='Calc|Fee Based'!C88,D90='Calc|Fee Based'!D88,E90='Calc|Fee Based'!E88, F90='Calc|Fee Based'!F88,G90='Calc|Fee Based'!G88, H90='Calc|Fee Based'!H88),0,1)","v":0}]
[80,{"$f":"'Calc|Fee Based'!B89","v":"OH2UGMPAU"},{"$f":"'Calc|Fee Based'!C89","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Calc|Fee Based'!D89","v":"After hours"},{"$f":"'Calc|Fee Based'!E89","v":"Re-arrange connection assets at customer's request"},{"$f":"'Calc|Fee Based'!F89","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G89","v":"No CT"},1073.7841119220557,{"$f":"IF(AND(B91='Calc|Fee Based'!B89,C91='Calc|Fee Based'!C89,D91='Calc|Fee Based'!D89,E91='Calc|Fee Based'!E89, F91='Calc|Fee Based'!F89,G91='Calc|Fee Based'!G89, H91='Calc|Fee Based'!H89),0,1)","v":0}]
[81,{"$f":"'Calc|Fee Based'!B90","v":"OH2UGMPTAU"},{"$f":"'Calc|Fee Based'!C90","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Calc|Fee Based'!D90","v":"After hours"},{"$f":"'Calc|Fee Based'!E90","v":"Re-arrange connection assets at customer's request"},{"$f":"'Calc|Fee Based'!F90","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G90","v":"Traffic Control"},2166.3306948419859,{"$f":"IF(AND(B92='Calc|Fee Based'!B90,C92='Calc|Fee Based'!C90,D92='Calc|Fee Based'!D90,E92='Calc|Fee Based'!E90, F92='Calc|Fee Based'!F90,G92='Calc|Fee Based'!G90, H92='Calc|Fee Based'!H90),0,1)","v":0}]
[82,{"$f":"'Calc|Fee Based'!B91","v":"RM1MBU"},{"$f":"'Calc|Fee Based'!C91","v":"Removal of Meter"},{"$f":"'Calc|Fee Based'!D91","v":"Business hours"},{"$f":"'Calc|Fee Based'!E91","v":"Removal of a meter (Type 5 & 6)\n"},{"$f":"'Calc|Fee Based'!F91","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G91","v":"No CT"},199.54443654010549,{"$f":"IF(AND(B93='Calc|Fee Based'!B91,C93='Calc|Fee Based'!C91,D93='Calc|Fee Based'!D91,E93='Calc|Fee Based'!E91, F93='Calc|Fee Based'!F91,G93='Calc|Fee Based'!G91, H93='Calc|Fee Based'!H91),0,1)","v":0}]
[83,{"$f":"'Calc|Fee Based'!B92","v":"RM2MBU"},{"$f":"'Calc|Fee Based'!C92","v":"Removal of Meter"},{"$f":"'Calc|Fee Based'!D92","v":"Business hours"},{"$f":"'Calc|Fee Based'!E92","v":"Removal of a meter (Type 5 & 6)\n"},{"$f":"'Calc|Fee Based'!F92","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G92","v":"CT"},199.54443654010549,{"$f":"IF(AND(B94='Calc|Fee Based'!B92,C94='Calc|Fee Based'!C92,D94='Calc|Fee Based'!D92,E94='Calc|Fee Based'!E92, F94='Calc|Fee Based'!F92,G94='Calc|Fee Based'!G92, H94='Calc|Fee Based'!H92),0,1)","v":0}]
[84,{"$f":"'Calc|Fee Based'!B93","v":"RM1MAU"},{"$f":"'Calc|Fee Based'!C93","v":"Removal of Meter"},{"$f":"'Calc|Fee Based'!D93","v":"After hours"},{"$f":"'Calc|Fee Based'!E93","v":"Removal of a meter (Type 5 & 6)\n"},{"$f":"'Calc|Fee Based'!F93","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G93","v":"No CT"},229.25937276898031,{"$f":"IF(AND(B95='Calc|Fee Based'!B93,C95='Calc|Fee Based'!C93,D95='Calc|Fee Based'!D93,E95='Calc|Fee Based'!E93, F95='Calc|Fee Based'!F93,G95='Calc|Fee Based'!G93, H95='Calc|Fee Based'!H93),0,1)","v":0}]
[85,{"$f":"'Calc|Fee Based'!B94","v":"MIMT1MBU"},{"$f":"'Calc|Fee Based'!C94","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Calc|Fee Based'!D94","v":"Business hours"},{"$f":"'Calc|Fee Based'!E94","v":"Meter test"},{"$f":"'Calc|Fee Based'!F94","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G94","v":"No CT"},543.59589467668491,{"$f":"IF(AND(B96='Calc|Fee Based'!B94,C96='Calc|Fee Based'!C94,D96='Calc|Fee Based'!D94,E96='Calc|Fee Based'!E94, F96='Calc|Fee Based'!F94,G96='Calc|Fee Based'!G94, H96='Calc|Fee Based'!H94),0,1)","v":0}]
[86,{"$f":"'Calc|Fee Based'!B95","v":"MIMT2MBU"},{"$f":"'Calc|Fee Based'!C95","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Calc|Fee Based'!D95","v":"Business hours"},{"$f":"'Calc|Fee Based'!E95","v":"Meter test"},{"$f":"'Calc|Fee Based'!F95","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G95","v":"CT"},1123.1927209296455,{"$f":"IF(AND(B97='Calc|Fee Based'!B95,C97='Calc|Fee Based'!C95,D97='Calc|Fee Based'!D95,E97='Calc|Fee Based'!E95, F97='Calc|Fee Based'!F95,G97='Calc|Fee Based'!G95, H97='Calc|Fee Based'!H95),0,1)","v":0}]
[87,{"$f":"'Calc|Fee Based'!B96","v":"MIMT1MAU"},{"$f":"'Calc|Fee Based'!C96","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Calc|Fee Based'!D96","v":"After hours"},{"$f":"'Calc|Fee Based'!E96","v":"Meter test"},{"$f":"'Calc|Fee Based'!F96","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G96","v":"No CT"},616.52577379004947,{"$f":"IF(AND(B98='Calc|Fee Based'!B96,C98='Calc|Fee Based'!C96,D98='Calc|Fee Based'!D96,E98='Calc|Fee Based'!E96, F98='Calc|Fee Based'!F96,G98='Calc|Fee Based'!G96, H98='Calc|Fee Based'!H96),0,1)","v":0}]
[88,{"$f":"'Calc|Fee Based'!B97","v":"MIMT2MAU"},{"$f":"'Calc|Fee Based'!C97","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Calc|Fee Based'!D97","v":"After hours"},{"$f":"'Calc|Fee Based'!E97","v":"Meter test"},{"$f":"'Calc|Fee Based'!F97","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G97","v":"CT"},1275.6610118915664,{"$f":"IF(AND(B99='Calc|Fee Based'!B97,C99='Calc|Fee Based'!C97,D99='Calc|Fee Based'!D97,E99='Calc|Fee Based'!E97, F99='Calc|Fee Based'!F97,G99='Calc|Fee Based'!G97, H99='Calc|Fee Based'!H97),0,1)","v":0}]
[89,{"$f":"'Calc|Fee Based'!B98","v":"MINS1MBU"},{"$f":"'Calc|Fee Based'!C98","v":"Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)"},{"$f":"'Calc|Fee Based'!D98","v":"Business hours"},{"$f":"'Calc|Fee Based'!E98","v":"Meter inspection and investigation on request"},{"$f":"'Calc|Fee Based'!F98","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G98","v":"No CT"},167.70516333997557,{"$f":"IF(AND(B100='Calc|Fee Based'!B98,C100='Calc|Fee Based'!C98,D100='Calc|Fee Based'!D98,E100='Calc|Fee Based'!E98, F100='Calc|Fee Based'!F98,G100='Calc|Fee Based'!G98, H100='Calc|Fee Based'!H98),0,1)","v":0}]
[90,{"$f":"'Calc|Fee Based'!B99","v":"MINS2MBU"},{"$f":"'Calc|Fee Based'!C99","v":"Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)"},{"$f":"'Calc|Fee Based'!D99","v":"Business hours"},{"$f":"'Calc|Fee Based'!E99","v":"Meter inspection and investigation on request"},{"$f":"'Calc|Fee Based'!F99","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G99","v":"CT"},517.79781635682025,{"$f":"IF(AND(B101='Calc|Fee Based'!B99,C101='Calc|Fee Based'!C99,D101='Calc|Fee Based'!D99,E101='Calc|Fee Based'!E99, F101='Calc|Fee Based'!F99,G101='Calc|Fee Based'!G99, H101='Calc|Fee Based'!H99),0,1)","v":0}]
[91,{"$f":"'Calc|Fee Based'!B100","v":"MINSSUBU"},{"$f":"'Calc|Fee Based'!C100","v":"A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit"},{"$f":"'Calc|Fee Based'!D100","v":"Business hours"},{"$f":"'Calc|Fee Based'!E100","v":"Meter inspection and investigation on request"},{"$f":"'Calc|Fee Based'!F100","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G100","v":"No CT"},209.94074840643452,{"$f":"IF(AND(B102='Calc|Fee Based'!B100,C102='Calc|Fee Based'!C100,D102='Calc|Fee Based'!D100,E102='Calc|Fee Based'!E100, F102='Calc|Fee Based'!F100,G102='Calc|Fee Based'!G100, H102='Calc|Fee Based'!H100),0,1)","v":0}]
[92,{"$f":"'Calc|Fee Based'!B101","v":"MINSMUBU"},{"$f":"'Calc|Fee Based'!C101","v":"A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units"},{"$f":"'Calc|Fee Based'!D101","v":"Business hours"},{"$f":"'Calc|Fee Based'!E101","v":"Meter inspection and investigation on request"},{"$f":"'Calc|Fee Based'!F101","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G101","v":"No CT"},101.58881946300278,{"$f":"IF(AND(B103='Calc|Fee Based'!B101,C103='Calc|Fee Based'!C101,D103='Calc|Fee Based'!D101,E103='Calc|Fee Based'!E101, F103='Calc|Fee Based'!F101,G103='Calc|Fee Based'!G101, H103='Calc|Fee Based'!H101),0,1)","v":0}]
[93,{"$f":"'Calc|Fee Based'!B102","v":"MRCLT1MBU"},{"$f":"'Calc|Fee Based'!C102","v":"A request to make a change from one tariff to another tariff (Controlled Load)"},{"$f":"'Calc|Fee Based'!D102","v":"Business hours"},{"$f":"'Calc|Fee Based'!E102","v":"Meter reconfiguration"},{"$f":"'Calc|Fee Based'!F102","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G102","v":"No CT"},167.1134820013479,{"$f":"IF(AND(B104='Calc|Fee Based'!B102,C104='Calc|Fee Based'!C102,D104='Calc|Fee Based'!D102,E104='Calc|Fee Based'!E102, F104='Calc|Fee Based'!F102,G104='Calc|Fee Based'!G102, H104='Calc|Fee Based'!H102),0,1)","v":0}]
[94,{"$f":"'Calc|Fee Based'!B103","v":"MRCLT2MBU"},{"$f":"'Calc|Fee Based'!C103","v":"A request to make a change from one tariff to another tariff (Controlled Load)"},{"$f":"'Calc|Fee Based'!D103","v":"Business hours"},{"$f":"'Calc|Fee Based'!E103","v":"Meter reconfiguration"},{"$f":"'Calc|Fee Based'!F103","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G103","v":"CT"},435.24396573325305,{"$f":"IF(AND(B105='Calc|Fee Based'!B103,C105='Calc|Fee Based'!C103,D105='Calc|Fee Based'!D103,E105='Calc|Fee Based'!E103, F105='Calc|Fee Based'!F103,G105='Calc|Fee Based'!G103, H105='Calc|Fee Based'!H103),0,1)","v":0}]
[95,{"$f":"'Calc|Fee Based'!B104","v":"MRCT1MBU"},{"$f":"'Calc|Fee Based'!C104","v":"A request to make a change from one tariff to another tariff"},{"$f":"'Calc|Fee Based'!D104","v":"Business hours"},{"$f":"'Calc|Fee Based'!E104","v":"Meter reconfiguration"},{"$f":"'Calc|Fee Based'!F104","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G104","v":"No CT"},179.18394469180703,{"$f":"IF(AND(B106='Calc|Fee Based'!B104,C106='Calc|Fee Based'!C104,D106='Calc|Fee Based'!D104,E106='Calc|Fee Based'!E104, F106='Calc|Fee Based'!F104,G106='Calc|Fee Based'!G104, H106='Calc|Fee Based'!H104),0,1)","v":0}]
[96,{"$f":"'Calc|Fee Based'!B105","v":"MRCT1MAU"},{"$f":"'Calc|Fee Based'!C105","v":"A request to make a change from one tariff to another tariff"},{"$f":"'Calc|Fee Based'!D105","v":"After hours"},{"$f":"'Calc|Fee Based'!E105","v":"Meter reconfiguration"},{"$f":"'Calc|Fee Based'!F105","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G105","v":"No CT"},240.99471825446722,{"$f":"IF(AND(B107='Calc|Fee Based'!B105,C107='Calc|Fee Based'!C105,D107='Calc|Fee Based'!D105,E107='Calc|Fee Based'!E105, F107='Calc|Fee Based'!F105,G107='Calc|Fee Based'!G105, H107='Calc|Fee Based'!H105),0,1)","v":0}]
[97,{"$f":"'Calc|Fee Based'!B106","v":"MRCT2MBU"},{"$f":"'Calc|Fee Based'!C106","v":"A request to make a change from one tariff to another tariff"},{"$f":"'Calc|Fee Based'!D106","v":"Business hours"},{"$f":"'Calc|Fee Based'!E106","v":"Meter reconfiguration"},{"$f":"'Calc|Fee Based'!F106","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G106","v":"CT"},641.62859229217077,{"$f":"IF(AND(B108='Calc|Fee Based'!B106,C108='Calc|Fee Based'!C106,D108='Calc|Fee Based'!D106,E108='Calc|Fee Based'!E106, F108='Calc|Fee Based'!F106,G108='Calc|Fee Based'!G106, H108='Calc|Fee Based'!H106),0,1)","v":0}]
[98,{"$f":"'Calc|Fee Based'!B107","v":"MRCL1MBU"},{"$f":"'Calc|Fee Based'!C107","v":"Change load control equipment (inc. time switch and relay install, modify and removal)"},{"$f":"'Calc|Fee Based'!D107","v":"Business hours"},{"$f":"'Calc|Fee Based'!E107","v":"Load control time switch"},{"$f":"'Calc|Fee Based'!F107","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G107","v":"No CT"},106.93408919024282,{"$f":"IF(AND(B109='Calc|Fee Based'!B107,C109='Calc|Fee Based'!C107,D109='Calc|Fee Based'!D107,E109='Calc|Fee Based'!E107, F109='Calc|Fee Based'!F107,G109='Calc|Fee Based'!G107, H109='Calc|Fee Based'!H107),0,1)","v":0}]
[99,{"$f":"'Calc|Fee Based'!B108","v":"MRCL2MBU"},{"$f":"'Calc|Fee Based'!C108","v":"Change load control equipment (inc. time switch and relay install, modify and removal)"},{"$f":"'Calc|Fee Based'!D108","v":"Business hours"},{"$f":"'Calc|Fee Based'!E108","v":"Load control time switch"},{"$f":"'Calc|Fee Based'!F108","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G108","v":"CT"},435.24396573325305,{"$f":"IF(AND(B110='Calc|Fee Based'!B108,C110='Calc|Fee Based'!C108,D110='Calc|Fee Based'!D108,E110='Calc|Fee Based'!E108, F110='Calc|Fee Based'!F108,G110='Calc|Fee Based'!G108, H110='Calc|Fee Based'!H108),0,1)","v":0}]
[100,{"$f":"'Calc|Fee Based'!B109","v":"MM1MBU"},{"$f":"'Calc|Fee Based'!C109","v":"Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment"},{"$f":"'Calc|Fee Based'!D109","v":"Business hours"},{"$f":"'Calc|Fee Based'!E109","v":"Metering alteration"},{"$f":"'Calc|Fee Based'!F109","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G109","v":"No CT"},229.3640634825498,{"$f":"IF(AND(B111='Calc|Fee Based'!B109,C111='Calc|Fee Based'!C109,D111='Calc|Fee Based'!D109,E111='Calc|Fee Based'!E109, F111='Calc|Fee Based'!F109,G111='Calc|Fee Based'!G109, H111='Calc|Fee Based'!H109),0,1)","v":0}]
[101,{"$f":"'Calc|Fee Based'!B110","v":"MM2MBU"},{"$f":"'Calc|Fee Based'!C110","v":"Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment"},{"$f":"'Calc|Fee Based'!D110","v":"Business hours"},{"$f":"'Calc|Fee Based'!E110","v":"Metering alteration"},{"$f":"'Calc|Fee Based'!F110","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G110","v":"CT"},1164.469646241429,{"$f":"IF(AND(B112='Calc|Fee Based'!B110,C112='Calc|Fee Based'!C110,D112='Calc|Fee Based'!D110,E112='Calc|Fee Based'!E110, F112='Calc|Fee Based'!F110,G112='Calc|Fee Based'!G110, H112='Calc|Fee Based'!H110),0,1)","v":0}]
[102,{"$f":"'Calc|Fee Based'!B111","v":"SRCRBU"},{"$f":"'Calc|Fee Based'!C111","v":"Customer requests a check read, transfer read or validation of an estimated read on the meter, may be due to reported error in the meter reading. This is only used to check the accuracy of the meter reading"},{"$f":"'Calc|Fee Based'!D111","v":"Business hours"},{"$f":"'Calc|Fee Based'!E111","v":"Meter reading"},{"$f":"'Calc|Fee Based'!F111","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G111","v":"No CT"},20.189443769178034,{"$f":"IF(AND(B113='Calc|Fee Based'!B111,C113='Calc|Fee Based'!C111,D113='Calc|Fee Based'!D111,E113='Calc|Fee Based'!E111, F113='Calc|Fee Based'!F111,G113='Calc|Fee Based'!G111, H113='Calc|Fee Based'!H111),0,1)","v":0}]
[103,{"$f":"'Calc|Fee Based'!B112","v":"RNRRBU"},{"$f":"'Calc|Fee Based'!C112","v":"Site remains active and reading undertaken upon customer move in. Retail requested"},{"$f":"'Calc|Fee Based'!D112","v":"Business hours"},{"$f":"'Calc|Fee Based'!E112","v":"Meter reading"},{"$f":"'Calc|Fee Based'!F112","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G112","v":"No CT"},20.189443769178034,{"$f":"IF(AND(B114='Calc|Fee Based'!B112,C114='Calc|Fee Based'!C112,D114='Calc|Fee Based'!D112,E114='Calc|Fee Based'!E112, F114='Calc|Fee Based'!F112,G114='Calc|Fee Based'!G112, H114='Calc|Fee Based'!H112),0,1)","v":0}]
[104,{"$f":"'Calc|Fee Based'!B113","v":"SRTRBU"},{"$f":"'Calc|Fee Based'!C113","v":"Special meter reading excluding final read. Retailer or customer requested"},{"$f":"'Calc|Fee Based'!D113","v":"Business hours"},{"$f":"'Calc|Fee Based'!E113","v":"Meter reading"},{"$f":"'Calc|Fee Based'!F113","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G113","v":"No CT"},20.189443769178034,{"$f":"IF(AND(B115='Calc|Fee Based'!B113,C115='Calc|Fee Based'!C113,D115='Calc|Fee Based'!D113,E115='Calc|Fee Based'!E113, F115='Calc|Fee Based'!F113,G115='Calc|Fee Based'!G113, H115='Calc|Fee Based'!H113),0,1)","v":0}]
[105,{"$f":"'Calc|Fee Based'!B114","v":"LPDBU"},{"$f":"'Calc|Fee Based'!C114","v":"Provision of load profile data where available – Retailer requested"},{"$f":"'Calc|Fee Based'!D114","v":"Business hours"},{"$f":"'Calc|Fee Based'!E114","v":"Type 6 non standard metering data services"},{"$f":"'Calc|Fee Based'!F114","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G114","v":"No CT"},223.69972351036245,{"$f":"IF(AND(B116='Calc|Fee Based'!B114,C116='Calc|Fee Based'!C114,D116='Calc|Fee Based'!D114,E116='Calc|Fee Based'!E114, F116='Calc|Fee Based'!F114,G116='Calc|Fee Based'!G114, H116='Calc|Fee Based'!H114),0,1)","v":0}]
[106,{"$f":"'Calc|Fee Based'!B115","v":"AAMRBU"},{"$f":"'Calc|Fee Based'!C115","v":"Reseal and inspection of meter after customer initiated work"},{"$f":"'Calc|Fee Based'!D115","v":"Business hours"},{"$f":"'Calc|Fee Based'!E115","v":"Reseal"},{"$f":"'Calc|Fee Based'!F115","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!G115","v":"No CT"},147.85782465034424,{"$f":"IF(AND(B117='Calc|Fee Based'!B115,C117='Calc|Fee Based'!C115,D117='Calc|Fee Based'!D115,E117='Calc|Fee Based'!E115, F117='Calc|Fee Based'!F115,G117='Calc|Fee Based'!G115, H117='Calc|Fee Based'!H115),0,1)","v":0}]
[107,{"$f":"'Calc|Fee Based'!B116","v":"USV1MBU"},{"$f":"'Calc|Fee Based'!C116","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 1 crew"},{"$f":"'Calc|Fee Based'!D116","v":"Business hours"},{"$f":"'Calc|Fee Based'!E116","v":"Unfulfilled site visit"},{"$f":"'Calc|Fee Based'!F116","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G116","v":"Technical "},143.43731545844781,{"$f":"IF(AND(B118='Calc|Fee Based'!B116,C118='Calc|Fee Based'!C116,D118='Calc|Fee Based'!D116,E118='Calc|Fee Based'!E116, F118='Calc|Fee Based'!F116,G118='Calc|Fee Based'!G116, H118='Calc|Fee Based'!H116),0,1)","v":0}]
[108,{"$f":"'Calc|Fee Based'!B117","v":"USV2MBU"},{"$f":"'Calc|Fee Based'!C117","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 2 crews"},{"$f":"'Calc|Fee Based'!D117","v":"Business hours"},{"$f":"'Calc|Fee Based'!E117","v":"Unfulfilled site visit"},{"$f":"'Calc|Fee Based'!F117","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G117","v":"Technical "},286.87463091689563,{"$f":"IF(AND(B119='Calc|Fee Based'!B117,C119='Calc|Fee Based'!C117,D119='Calc|Fee Based'!D117,E119='Calc|Fee Based'!E117, F119='Calc|Fee Based'!F117,G119='Calc|Fee Based'!G117, H119='Calc|Fee Based'!H117),0,1)","v":0}]
[109,{"$f":"'Calc|Fee Based'!B118","v":"USV1MAU"},{"$f":"'Calc|Fee Based'!C118","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 1 crew"},{"$f":"'Calc|Fee Based'!D118","v":"After hours"},{"$f":"'Calc|Fee Based'!E118","v":"Unfulfilled site visit"},{"$f":"'Calc|Fee Based'!F118","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G118","v":"Technical "},163.12130224826856,{"$f":"IF(AND(B120='Calc|Fee Based'!B118,C120='Calc|Fee Based'!C118,D120='Calc|Fee Based'!D118,E120='Calc|Fee Based'!E118, F120='Calc|Fee Based'!F118,G120='Calc|Fee Based'!G118, H120='Calc|Fee Based'!H118),0,1)","v":0}]
[110,{"$f":"'Calc|Fee Based'!B119","v":"USV2MAU"},{"$f":"'Calc|Fee Based'!C119","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 2 crews"},{"$f":"'Calc|Fee Based'!D119","v":"After hours"},{"$f":"'Calc|Fee Based'!E119","v":"Unfulfilled site visit"},{"$f":"'Calc|Fee Based'!F119","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G119","v":"Technical "},326.24260449653713,{"$f":"IF(AND(B121='Calc|Fee Based'!B119,C121='Calc|Fee Based'!C119,D121='Calc|Fee Based'!D119,E121='Calc|Fee Based'!E119, F121='Calc|Fee Based'!F119,G121='Calc|Fee Based'!G119, H121='Calc|Fee Based'!H119),0,1)","v":0}]
[111,{"$f":"'Calc|Fee Based'!B120","v":"USVNTBU"},{"$f":"'Calc|Fee Based'!C120","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party. Wasted travel time."},{"$f":"'Calc|Fee Based'!D120","v":"Business hours"},{"$f":"'Calc|Fee Based'!E120","v":"Unfulfilled site visit"},{"$f":"'Calc|Fee Based'!F120","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G120","v":"Non-technical"},103.42228200498378,{"$f":"IF(AND(B122='Calc|Fee Based'!B120,C122='Calc|Fee Based'!C120,D122='Calc|Fee Based'!D120,E122='Calc|Fee Based'!E120, F122='Calc|Fee Based'!F120,G122='Calc|Fee Based'!G120, H122='Calc|Fee Based'!H120),0,1)","v":0}]
[112,{"$f":"'Calc|Fee Based'!B121","v":"USVNTAU"},{"$f":"'Calc|Fee Based'!C121","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party. Wasted travel time."},{"$f":"'Calc|Fee Based'!D121","v":"After hours"},{"$f":"'Calc|Fee Based'!E121","v":"Unfulfilled site visit"},{"$f":"'Calc|Fee Based'!F121","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G121","v":"Non-technical"},103.42228200498378,{"$f":"IF(AND(B123='Calc|Fee Based'!B121,C123='Calc|Fee Based'!C121,D123='Calc|Fee Based'!D121,E123='Calc|Fee Based'!E121, F123='Calc|Fee Based'!F121,G123='Calc|Fee Based'!G121, H123='Calc|Fee Based'!H121),0,1)","v":0}]
[113,{"$f":"'Calc|Fee Based'!B122","v":"NEW_001"},{"$f":"'Calc|Fee Based'!C122","v":"Search Fees"},{"$f":"'Calc|Fee Based'!D122","v":"Business hours"},{"$f":"'Calc|Fee Based'!E122","v":"Other"},{"$f":"'Calc|Fee Based'!F122","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G122","v":"No CT"},{"$f":"'[6]Calc|Fee Based'!H122","v":63.015898421772263},{"$f":"IF(AND(B124='Calc|Fee Based'!B122,C124='Calc|Fee Based'!C122,D124='Calc|Fee Based'!D122,E124='Calc|Fee Based'!E122, F124='Calc|Fee Based'!F122,G124='Calc|Fee Based'!G122, H124='Calc|Fee Based'!H122),0,1)","v":1}]
[114,{"$f":"'Calc|Fee Based'!B123","v":"NEW_002"},{"$f":"'Calc|Fee Based'!C123","v":"Search Fees - Urgent"},{"$f":"'Calc|Fee Based'!D123","v":"Business hours"},{"$f":"'Calc|Fee Based'!E123","v":"Other"},{"$f":"'Calc|Fee Based'!F123","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!G123","v":"No CT"},{"$f":"'[6]Calc|Fee Based'!H123","v":78.76987302721534},{"$f":"IF(AND(B125='Calc|Fee Based'!B123,C125='Calc|Fee Based'!C123,D125='Calc|Fee Based'!D123,E125='Calc|Fee Based'!E123, F125='Calc|Fee Based'!F123,G125='Calc|Fee Based'!G123, H125='Calc|Fee Based'!H123),0,1)","v":1}]
[115,{"$f":"'Calc|Fee Based'!B124","v":"NEW_003"},{"$f":"'Calc|Fee Based'!C124","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed remotely"},{"$f":"'Calc|Fee Based'!D124","v":"Business hours"},{"$f":"'Calc|Fee Based'!E124","v":"De-energisation"},{"$f":"'Calc|Fee Based'!F124","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!G124","v":"No CT"},115.31998132683711,{"$f":"IF(AND(B126='Calc|Fee Based'!B124,C126='Calc|Fee Based'!C124,D126='Calc|Fee Based'!D124,E126='Calc|Fee Based'!E124, F126='Calc|Fee Based'!F124,G126='Calc|Fee Based'!G124, H126='Calc|Fee Based'!H124),0,1)","v":0}]
[116,{"$f":"'Calc|Fee Based'!B125","v":""},{"$f":"'Calc|Fee Based'!C125","v":""},{"$f":"'Calc|Fee Based'!D125","v":""},{"$f":"'Calc|Fee Based'!E125","v":""},{"$f":"'Calc|Fee Based'!F125","v":""},{"$f":"'Calc|Fee Based'!G125","v":""},0,{"$f":"IF(AND(B127='Calc|Fee Based'!B125,C127='Calc|Fee Based'!C125,D127='Calc|Fee Based'!D125,E127='Calc|Fee Based'!E125, F127='Calc|Fee Based'!F125,G127='Calc|Fee Based'!G125, H127='Calc|Fee Based'!H125),0,1)","v":0}]
[117,{"$f":"'Calc|Fee Based'!B126","v":""},{"$f":"'Calc|Fee Based'!C126","v":""},{"$f":"'Calc|Fee Based'!D126","v":""},{"$f":"'Calc|Fee Based'!E126","v":""},{"$f":"'Calc|Fee Based'!F126","v":""},{"$f":"'Calc|Fee Based'!G126","v":""},0,{"$f":"IF(AND(B128='Calc|Fee Based'!B126,C128='Calc|Fee Based'!C126,D128='Calc|Fee Based'!D126,E128='Calc|Fee Based'!E126, F128='Calc|Fee Based'!F126,G128='Calc|Fee Based'!G126, H128='Calc|Fee Based'!H126),0,1)","v":0}]
[118,{"$f":"'Calc|Fee Based'!B127","v":""},{"$f":"'Calc|Fee Based'!C127","v":""},{"$f":"'Calc|Fee Based'!D127","v":""},{"$f":"'Calc|Fee Based'!E127","v":""},{"$f":"'Calc|Fee Based'!F127","v":""},{"$f":"'Calc|Fee Based'!G127","v":""},0,{"$f":"IF(AND(B129='Calc|Fee Based'!B127,C129='Calc|Fee Based'!C127,D129='Calc|Fee Based'!D127,E129='Calc|Fee Based'!E127, F129='Calc|Fee Based'!F127,G129='Calc|Fee Based'!G127, H129='Calc|Fee Based'!H127),0,1)","v":0}]
[119,{"$f":"'Calc|Fee Based'!B128","v":""},{"$f":"'Calc|Fee Based'!C128","v":""},{"$f":"'Calc|Fee Based'!D128","v":""},{"$f":"'Calc|Fee Based'!E128","v":""},{"$f":"'Calc|Fee Based'!F128","v":""},{"$f":"'Calc|Fee Based'!G128","v":""},0,{"$f":"IF(AND(B130='Calc|Fee Based'!B128,C130='Calc|Fee Based'!C128,D130='Calc|Fee Based'!D128,E130='Calc|Fee Based'!E128, F130='Calc|Fee Based'!F128,G130='Calc|Fee Based'!G128, H130='Calc|Fee Based'!H128),0,1)","v":0}]
[120,{"$f":"'Calc|Fee Based'!B129","v":""},{"$f":"'Calc|Fee Based'!C129","v":""},{"$f":"'Calc|Fee Based'!D129","v":""},{"$f":"'Calc|Fee Based'!E129","v":""},{"$f":"'Calc|Fee Based'!F129","v":""},{"$f":"'Calc|Fee Based'!G129","v":""},0,{"$f":"IF(AND(B131='Calc|Fee Based'!B129,C131='Calc|Fee Based'!C129,D131='Calc|Fee Based'!D129,E131='Calc|Fee Based'!E129, F131='Calc|Fee Based'!F129,G131='Calc|Fee Based'!G129, H131='Calc|Fee Based'!H129),0,1)","v":0}]
[121,{"$f":"'Calc|Fee Based'!B130","v":""},{"$f":"'Calc|Fee Based'!C130","v":""},{"$f":"'Calc|Fee Based'!D130","v":""},{"$f":"'Calc|Fee Based'!E130","v":""},{"$f":"'Calc|Fee Based'!F130","v":""},{"$f":"'Calc|Fee Based'!G130","v":""},0,{"$f":"IF(AND(B132='Calc|Fee Based'!B130,C132='Calc|Fee Based'!C130,D132='Calc|Fee Based'!D130,E132='Calc|Fee Based'!E130, F132='Calc|Fee Based'!F130,G132='Calc|Fee Based'!G130, H132='Calc|Fee Based'!H130),0,1)","v":0}]
[122,{"$f":"'Calc|Fee Based'!B131","v":""},{"$f":"'Calc|Fee Based'!C131","v":""},{"$f":"'Calc|Fee Based'!D131","v":""},{"$f":"'Calc|Fee Based'!E131","v":""},{"$f":"'Calc|Fee Based'!F131","v":""},{"$f":"'Calc|Fee Based'!G131","v":""},0,{"$f":"IF(AND(B133='Calc|Fee Based'!B131,C133='Calc|Fee Based'!C131,D133='Calc|Fee Based'!D131,E133='Calc|Fee Based'!E131, F133='Calc|Fee Based'!F131,G133='Calc|Fee Based'!G131, H133='Calc|Fee Based'!H131),0,1)","v":0}]
[123,{"$f":"'Calc|Fee Based'!B132","v":""},{"$f":"'Calc|Fee Based'!C132","v":""},{"$f":"'Calc|Fee Based'!D132","v":""},{"$f":"'Calc|Fee Based'!E132","v":""},{"$f":"'Calc|Fee Based'!F132","v":""},{"$f":"'Calc|Fee Based'!G132","v":""},0,{"$f":"IF(AND(B134='Calc|Fee Based'!B132,C134='Calc|Fee Based'!C132,D134='Calc|Fee Based'!D132,E134='Calc|Fee Based'!E132, F134='Calc|Fee Based'!F132,G134='Calc|Fee Based'!G132, H134='Calc|Fee Based'!H132),0,1)","v":0}]
[124,{"$f":"'Calc|Fee Based'!B133","v":""},{"$f":"'Calc|Fee Based'!C133","v":""},{"$f":"'Calc|Fee Based'!D133","v":""},{"$f":"'Calc|Fee Based'!E133","v":""},{"$f":"'Calc|Fee Based'!F133","v":""},{"$f":"'Calc|Fee Based'!G133","v":""},0,{"$f":"IF(AND(B135='Calc|Fee Based'!B133,C135='Calc|Fee Based'!C133,D135='Calc|Fee Based'!D133,E135='Calc|Fee Based'!E133, F135='Calc|Fee Based'!F133,G135='Calc|Fee Based'!G133, H135='Calc|Fee Based'!H133),0,1)","v":0}]
[125,{"$f":"'Calc|Fee Based'!B134","v":""},{"$f":"'Calc|Fee Based'!C134","v":""},{"$f":"'Calc|Fee Based'!D134","v":""},{"$f":"'Calc|Fee Based'!E134","v":""},{"$f":"'Calc|Fee Based'!F134","v":""},{"$f":"'Calc|Fee Based'!G134","v":""},0,{"$f":"IF(AND(B136='Calc|Fee Based'!B134,C136='Calc|Fee Based'!C134,D136='Calc|Fee Based'!D134,E136='Calc|Fee Based'!E134, F136='Calc|Fee Based'!F134,G136='Calc|Fee Based'!G134, H136='Calc|Fee Based'!H134),0,1)","v":0}]
[126,{"$f":"'Calc|Fee Based'!B135","v":""},{"$f":"'Calc|Fee Based'!C135","v":""},{"$f":"'Calc|Fee Based'!D135","v":""},{"$f":"'Calc|Fee Based'!E135","v":""},{"$f":"'Calc|Fee Based'!F135","v":""},{"$f":"'Calc|Fee Based'!G135","v":""},0,{"$f":"IF(AND(B137='Calc|Fee Based'!B135,C137='Calc|Fee Based'!C135,D137='Calc|Fee Based'!D135,E137='Calc|Fee Based'!E135, F137='Calc|Fee Based'!F135,G137='Calc|Fee Based'!G135, H137='Calc|Fee Based'!H135),0,1)","v":0}]
[127,{"$f":"'Calc|Fee Based'!B136","v":""},{"$f":"'Calc|Fee Based'!C136","v":""},{"$f":"'Calc|Fee Based'!D136","v":""},{"$f":"'Calc|Fee Based'!E136","v":""},{"$f":"'Calc|Fee Based'!F136","v":""},{"$f":"'Calc|Fee Based'!G136","v":""},0,{"$f":"IF(AND(B138='Calc|Fee Based'!B136,C138='Calc|Fee Based'!C136,D138='Calc|Fee Based'!D136,E138='Calc|Fee Based'!E136, F138='Calc|Fee Based'!F136,G138='Calc|Fee Based'!G136, H138='Calc|Fee Based'!H136),0,1)","v":0}]
[128,{"$f":"'Calc|Fee Based'!B137","v":""},{"$f":"'Calc|Fee Based'!C137","v":""},{"$f":"'Calc|Fee Based'!D137","v":""},{"$f":"'Calc|Fee Based'!E137","v":""},{"$f":"'Calc|Fee Based'!F137","v":""},{"$f":"'Calc|Fee Based'!G137","v":""},0,{"$f":"IF(AND(B139='Calc|Fee Based'!B137,C139='Calc|Fee Based'!C137,D139='Calc|Fee Based'!D137,E139='Calc|Fee Based'!E137, F139='Calc|Fee Based'!F137,G139='Calc|Fee Based'!G137, H139='Calc|Fee Based'!H137),0,1)","v":0}]
[129,{"$f":"'Calc|Fee Based'!B138","v":""},{"$f":"'Calc|Fee Based'!C138","v":""},{"$f":"'Calc|Fee Based'!D138","v":""},{"$f":"'Calc|Fee Based'!E138","v":""},{"$f":"'Calc|Fee Based'!F138","v":""},{"$f":"'Calc|Fee Based'!G138","v":""},0,{"$f":"IF(AND(B140='Calc|Fee Based'!B138,C140='Calc|Fee Based'!C138,D140='Calc|Fee Based'!D138,E140='Calc|Fee Based'!E138, F140='Calc|Fee Based'!F138,G140='Calc|Fee Based'!G138, H140='Calc|Fee Based'!H138),0,1)","v":0}]
[130,{"$f":"'Calc|Fee Based'!B139","v":""},{"$f":"'Calc|Fee Based'!C139","v":""},{"$f":"'Calc|Fee Based'!D139","v":""},{"$f":"'Calc|Fee Based'!E139","v":""},{"$f":"'Calc|Fee Based'!F139","v":""},{"$f":"'Calc|Fee Based'!G139","v":""},0,{"$f":"IF(AND(B141='Calc|Fee Based'!B139,C141='Calc|Fee Based'!C139,D141='Calc|Fee Based'!D139,E141='Calc|Fee Based'!E139, F141='Calc|Fee Based'!F139,G141='Calc|Fee Based'!G139, H141='Calc|Fee Based'!H139),0,1)","v":0}]
[131,{"$f":"'Calc|Fee Based'!B140","v":""},{"$f":"'Calc|Fee Based'!C140","v":""},{"$f":"'Calc|Fee Based'!D140","v":""},{"$f":"'Calc|Fee Based'!E140","v":""},{"$f":"'Calc|Fee Based'!F140","v":""},{"$f":"'Calc|Fee Based'!G140","v":""},0,{"$f":"IF(AND(B142='Calc|Fee Based'!B140,C142='Calc|Fee Based'!C140,D142='Calc|Fee Based'!D140,E142='Calc|Fee Based'!E140, F142='Calc|Fee Based'!F140,G142='Calc|Fee Based'!G140, H142='Calc|Fee Based'!H140),0,1)","v":0}]
[132,{"$f":"'Calc|Fee Based'!B141","v":""},{"$f":"'Calc|Fee Based'!C141","v":""},{"$f":"'Calc|Fee Based'!D141","v":""},{"$f":"'Calc|Fee Based'!E141","v":""},{"$f":"'Calc|Fee Based'!F141","v":""},{"$f":"'Calc|Fee Based'!G141","v":""},0,{"$f":"IF(AND(B143='Calc|Fee Based'!B141,C143='Calc|Fee Based'!C141,D143='Calc|Fee Based'!D141,E143='Calc|Fee Based'!E141, F143='Calc|Fee Based'!F141,G143='Calc|Fee Based'!G141, H143='Calc|Fee Based'!H141),0,1)","v":0}]
[133,{"$f":"'Calc|Fee Based'!B142","v":""},{"$f":"'Calc|Fee Based'!C142","v":""},{"$f":"'Calc|Fee Based'!D142","v":""},{"$f":"'Calc|Fee Based'!E142","v":""},{"$f":"'Calc|Fee Based'!F142","v":""},{"$f":"'Calc|Fee Based'!G142","v":""},0,{"$f":"IF(AND(B144='Calc|Fee Based'!B142,C144='Calc|Fee Based'!C142,D144='Calc|Fee Based'!D142,E144='Calc|Fee Based'!E142, F144='Calc|Fee Based'!F142,G144='Calc|Fee Based'!G142, H144='Calc|Fee Based'!H142),0,1)","v":0}]
[134,{"$f":"'Calc|Fee Based'!B143","v":""},{"$f":"'Calc|Fee Based'!C143","v":""},{"$f":"'Calc|Fee Based'!D143","v":""},{"$f":"'Calc|Fee Based'!E143","v":""},{"$f":"'Calc|Fee Based'!F143","v":""},{"$f":"'Calc|Fee Based'!G143","v":""},0,{"$f":"IF(AND(B145='Calc|Fee Based'!B143,C145='Calc|Fee Based'!C143,D145='Calc|Fee Based'!D143,E145='Calc|Fee Based'!E143, F145='Calc|Fee Based'!F143,G145='Calc|Fee Based'!G143, H145='Calc|Fee Based'!H143),0,1)","v":0}]
[135,{"$f":"'Calc|Fee Based'!B144","v":""},{"$f":"'Calc|Fee Based'!C144","v":""},{"$f":"'Calc|Fee Based'!D144","v":""},{"$f":"'Calc|Fee Based'!E144","v":""},{"$f":"'Calc|Fee Based'!F144","v":""},{"$f":"'Calc|Fee Based'!G144","v":""},0,{"$f":"IF(AND(B146='Calc|Fee Based'!B144,C146='Calc|Fee Based'!C144,D146='Calc|Fee Based'!D144,E146='Calc|Fee Based'!E144, F146='Calc|Fee Based'!F144,G146='Calc|Fee Based'!G144, H146='Calc|Fee Based'!H144),0,1)","v":0}]
[136,{"$f":"'Calc|Fee Based'!B145","v":""},{"$f":"'Calc|Fee Based'!C145","v":""},{"$f":"'Calc|Fee Based'!D145","v":""},{"$f":"'Calc|Fee Based'!E145","v":""},{"$f":"'Calc|Fee Based'!F145","v":""},{"$f":"'Calc|Fee Based'!G145","v":""},0,{"$f":"IF(AND(B147='Calc|Fee Based'!B145,C147='Calc|Fee Based'!C145,D147='Calc|Fee Based'!D145,E147='Calc|Fee Based'!E145, F147='Calc|Fee Based'!F145,G147='Calc|Fee Based'!G145, H147='Calc|Fee Based'!H145),0,1)","v":0}]
[137,{"$f":"'Calc|Fee Based'!B146","v":""},{"$f":"'Calc|Fee Based'!C146","v":""},{"$f":"'Calc|Fee Based'!D146","v":""},{"$f":"'Calc|Fee Based'!E146","v":""},{"$f":"'Calc|Fee Based'!F146","v":""},{"$f":"'Calc|Fee Based'!G146","v":""},0,{"$f":"IF(AND(B148='Calc|Fee Based'!B146,C148='Calc|Fee Based'!C146,D148='Calc|Fee Based'!D146,E148='Calc|Fee Based'!E146, F148='Calc|Fee Based'!F146,G148='Calc|Fee Based'!G146, H148='Calc|Fee Based'!H146),0,1)","v":0}]
[138,{"$f":"'Calc|Fee Based'!B147","v":""},{"$f":"'Calc|Fee Based'!C147","v":""},{"$f":"'Calc|Fee Based'!D147","v":""},{"$f":"'Calc|Fee Based'!E147","v":""},{"$f":"'Calc|Fee Based'!F147","v":""},{"$f":"'Calc|Fee Based'!G147","v":""},0,{"$f":"IF(AND(B149='Calc|Fee Based'!B147,C149='Calc|Fee Based'!C147,D149='Calc|Fee Based'!D147,E149='Calc|Fee Based'!E147, F149='Calc|Fee Based'!F147,G149='Calc|Fee Based'!G147, H149='Calc|Fee Based'!H147),0,1)","v":0}]
[139,{"$f":"'Calc|Fee Based'!B148","v":""},{"$f":"'Calc|Fee Based'!C148","v":""},{"$f":"'Calc|Fee Based'!D148","v":""},{"$f":"'Calc|Fee Based'!E148","v":""},{"$f":"'Calc|Fee Based'!F148","v":""},{"$f":"'Calc|Fee Based'!G148","v":""},0,{"$f":"IF(AND(B150='Calc|Fee Based'!B148,C150='Calc|Fee Based'!C148,D150='Calc|Fee Based'!D148,E150='Calc|Fee Based'!E148, F150='Calc|Fee Based'!F148,G150='Calc|Fee Based'!G148, H150='Calc|Fee Based'!H148),0,1)","v":0}]
[140,{"$f":"'Calc|Fee Based'!B149","v":""},{"$f":"'Calc|Fee Based'!C149","v":""},{"$f":"'Calc|Fee Based'!D149","v":""},{"$f":"'Calc|Fee Based'!E149","v":""},{"$f":"'Calc|Fee Based'!F149","v":""},{"$f":"'Calc|Fee Based'!G149","v":""},0,{"$f":"IF(AND(B151='Calc|Fee Based'!B149,C151='Calc|Fee Based'!C149,D151='Calc|Fee Based'!D149,E151='Calc|Fee Based'!E149, F151='Calc|Fee Based'!F149,G151='Calc|Fee Based'!G149, H151='Calc|Fee Based'!H149),0,1)","v":0}]
[141,{"$f":"'Calc|Fee Based'!B150","v":""},{"$f":"'Calc|Fee Based'!C150","v":""},{"$f":"'Calc|Fee Based'!D150","v":""},{"$f":"'Calc|Fee Based'!E150","v":""},{"$f":"'Calc|Fee Based'!F150","v":""},{"$f":"'Calc|Fee Based'!G150","v":""},0,{"$f":"IF(AND(B152='Calc|Fee Based'!B150,C152='Calc|Fee Based'!C150,D152='Calc|Fee Based'!D150,E152='Calc|Fee Based'!E150, F152='Calc|Fee Based'!F150,G152='Calc|Fee Based'!G150, H152='Calc|Fee Based'!H150),0,1)","v":0}]
[142,{"$f":"'Calc|Fee Based'!B151","v":""},{"$f":"'Calc|Fee Based'!C151","v":""},{"$f":"'Calc|Fee Based'!D151","v":""},{"$f":"'Calc|Fee Based'!E151","v":""},{"$f":"'Calc|Fee Based'!F151","v":""},{"$f":"'Calc|Fee Based'!G151","v":""},0,{"$f":"IF(AND(B153='Calc|Fee Based'!B151,C153='Calc|Fee Based'!C151,D153='Calc|Fee Based'!D151,E153='Calc|Fee Based'!E151, F153='Calc|Fee Based'!F151,G153='Calc|Fee Based'!G151, H153='Calc|Fee Based'!H151),0,1)","v":0}]
[143,{"$f":"'Calc|Fee Based'!B152","v":""},{"$f":"'Calc|Fee Based'!C152","v":""},{"$f":"'Calc|Fee Based'!D152","v":""},{"$f":"'Calc|Fee Based'!E152","v":""},{"$f":"'Calc|Fee Based'!F152","v":""},{"$f":"'Calc|Fee Based'!G152","v":""},0,{"$f":"IF(AND(B154='Calc|Fee Based'!B152,C154='Calc|Fee Based'!C152,D154='Calc|Fee Based'!D152,E154='Calc|Fee Based'!E152, F154='Calc|Fee Based'!F152,G154='Calc|Fee Based'!G152, H154='Calc|Fee Based'!H152),0,1)","v":0}]
[144,{"$f":"'Calc|Fee Based'!B153","v":""},{"$f":"'Calc|Fee Based'!C153","v":""},{"$f":"'Calc|Fee Based'!D153","v":""},{"$f":"'Calc|Fee Based'!E153","v":""},{"$f":"'Calc|Fee Based'!F153","v":""},{"$f":"'Calc|Fee Based'!G153","v":""},0,{"$f":"IF(AND(B155='Calc|Fee Based'!B153,C155='Calc|Fee Based'!C153,D155='Calc|Fee Based'!D153,E155='Calc|Fee Based'!E153, F155='Calc|Fee Based'!F153,G155='Calc|Fee Based'!G153, H155='Calc|Fee Based'!H153),0,1)","v":0}]
[145,{"$f":"'Calc|Fee Based'!B154","v":""},{"$f":"'Calc|Fee Based'!C154","v":""},{"$f":"'Calc|Fee Based'!D154","v":""},{"$f":"'Calc|Fee Based'!E154","v":""},{"$f":"'Calc|Fee Based'!F154","v":""},{"$f":"'Calc|Fee Based'!G154","v":""},0,{"$f":"IF(AND(B156='Calc|Fee Based'!B154,C156='Calc|Fee Based'!C154,D156='Calc|Fee Based'!D154,E156='Calc|Fee Based'!E154, F156='Calc|Fee Based'!F154,G156='Calc|Fee Based'!G154, H156='Calc|Fee Based'!H154),0,1)","v":0}]
[146,{"$f":"'Calc|Fee Based'!B155","v":""},{"$f":"'Calc|Fee Based'!C155","v":""},{"$f":"'Calc|Fee Based'!D155","v":""},{"$f":"'Calc|Fee Based'!E155","v":""},{"$f":"'Calc|Fee Based'!F155","v":""},{"$f":"'Calc|Fee Based'!G155","v":""},0,{"$f":"IF(AND(B157='Calc|Fee Based'!B155,C157='Calc|Fee Based'!C155,D157='Calc|Fee Based'!D155,E157='Calc|Fee Based'!E155, F157='Calc|Fee Based'!F155,G157='Calc|Fee Based'!G155, H157='Calc|Fee Based'!H155),0,1)","v":0}]
[147,{"$f":"'Calc|Fee Based'!B156","v":""},{"$f":"'Calc|Fee Based'!C156","v":""},{"$f":"'Calc|Fee Based'!D156","v":""},{"$f":"'Calc|Fee Based'!E156","v":""},{"$f":"'Calc|Fee Based'!F156","v":""},{"$f":"'Calc|Fee Based'!G156","v":""},0,{"$f":"IF(AND(B158='Calc|Fee Based'!B156,C158='Calc|Fee Based'!C156,D158='Calc|Fee Based'!D156,E158='Calc|Fee Based'!E156, F158='Calc|Fee Based'!F156,G158='Calc|Fee Based'!G156, H158='Calc|Fee Based'!H156),0,1)","v":0}]
[148,{"$f":"'Calc|Fee Based'!B157","v":""},{"$f":"'Calc|Fee Based'!C157","v":""},{"$f":"'Calc|Fee Based'!D157","v":""},{"$f":"'Calc|Fee Based'!E157","v":""},{"$f":"'Calc|Fee Based'!F157","v":""},{"$f":"'Calc|Fee Based'!G157","v":""},0,{"$f":"IF(AND(B159='Calc|Fee Based'!B157,C159='Calc|Fee Based'!C157,D159='Calc|Fee Based'!D157,E159='Calc|Fee Based'!E157, F159='Calc|Fee Based'!F157,G159='Calc|Fee Based'!G157, H159='Calc|Fee Based'!H157),0,1)","v":0}]
[149,{"$f":"'Calc|Fee Based'!B158","v":""},{"$f":"'Calc|Fee Based'!C158","v":""},{"$f":"'Calc|Fee Based'!D158","v":""},{"$f":"'Calc|Fee Based'!E158","v":""},{"$f":"'Calc|Fee Based'!F158","v":""},{"$f":"'Calc|Fee Based'!G158","v":""},0,{"$f":"IF(AND(B160='Calc|Fee Based'!B158,C160='Calc|Fee Based'!C158,D160='Calc|Fee Based'!D158,E160='Calc|Fee Based'!E158, F160='Calc|Fee Based'!F158,G160='Calc|Fee Based'!G158, H160='Calc|Fee Based'!H158),0,1)","v":0}]
[150,{"$f":"'Calc|Fee Based'!B159","v":""},{"$f":"'Calc|Fee Based'!C159","v":""},{"$f":"'Calc|Fee Based'!D159","v":""},{"$f":"'Calc|Fee Based'!E159","v":""},{"$f":"'Calc|Fee Based'!F159","v":""},{"$f":"'Calc|Fee Based'!G159","v":""},0,{"$f":"IF(AND(B161='Calc|Fee Based'!B159,C161='Calc|Fee Based'!C159,D161='Calc|Fee Based'!D159,E161='Calc|Fee Based'!E159, F161='Calc|Fee Based'!F159,G161='Calc|Fee Based'!G159, H161='Calc|Fee Based'!H159),0,1)","v":0}]
[151,{"$f":"'Calc|Fee Based'!B160","v":""},{"$f":"'Calc|Fee Based'!C160","v":""},{"$f":"'Calc|Fee Based'!D160","v":""},{"$f":"'Calc|Fee Based'!E160","v":""},{"$f":"'Calc|Fee Based'!F160","v":""},{"$f":"'Calc|Fee Based'!G160","v":""},0,{"$f":"IF(AND(B162='Calc|Fee Based'!B160,C162='Calc|Fee Based'!C160,D162='Calc|Fee Based'!D160,E162='Calc|Fee Based'!E160, F162='Calc|Fee Based'!F160,G162='Calc|Fee Based'!G160, H162='Calc|Fee Based'!H160),0,1)","v":0}]
[152,{"$f":"'Calc|Fee Based'!B161","v":""},{"$f":"'Calc|Fee Based'!C161","v":""},{"$f":"'Calc|Fee Based'!D161","v":""},{"$f":"'Calc|Fee Based'!E161","v":""},{"$f":"'Calc|Fee Based'!F161","v":""},{"$f":"'Calc|Fee Based'!G161","v":""},0,{"$f":"IF(AND(B163='Calc|Fee Based'!B161,C163='Calc|Fee Based'!C161,D163='Calc|Fee Based'!D161,E163='Calc|Fee Based'!E161, F163='Calc|Fee Based'!F161,G163='Calc|Fee Based'!G161, H163='Calc|Fee Based'!H161),0,1)","v":0}]
[153,{"$f":"'Calc|Fee Based'!B162","v":""},{"$f":"'Calc|Fee Based'!C162","v":""},{"$f":"'Calc|Fee Based'!D162","v":""},{"$f":"'Calc|Fee Based'!E162","v":""},{"$f":"'Calc|Fee Based'!F162","v":""},{"$f":"'Calc|Fee Based'!G162","v":""},0,{"$f":"IF(AND(B164='Calc|Fee Based'!B162,C164='Calc|Fee Based'!C162,D164='Calc|Fee Based'!D162,E164='Calc|Fee Based'!E162, F164='Calc|Fee Based'!F162,G164='Calc|Fee Based'!G162, H164='Calc|Fee Based'!H162),0,1)","v":0}]
[154,{"$f":"'Calc|Fee Based'!B163","v":""},{"$f":"'Calc|Fee Based'!C163","v":""},{"$f":"'Calc|Fee Based'!D163","v":""},{"$f":"'Calc|Fee Based'!E163","v":""},{"$f":"'Calc|Fee Based'!F163","v":""},{"$f":"'Calc|Fee Based'!G163","v":""},0,{"$f":"IF(AND(B165='Calc|Fee Based'!B163,C165='Calc|Fee Based'!C163,D165='Calc|Fee Based'!D163,E165='Calc|Fee Based'!E163, F165='Calc|Fee Based'!F163,G165='Calc|Fee Based'!G163, H165='Calc|Fee Based'!H163),0,1)","v":0}]
[155,{"$f":"'Calc|Fee Based'!B164","v":""},{"$f":"'Calc|Fee Based'!C164","v":""},{"$f":"'Calc|Fee Based'!D164","v":""},{"$f":"'Calc|Fee Based'!E164","v":""},{"$f":"'Calc|Fee Based'!F164","v":""},{"$f":"'Calc|Fee Based'!G164","v":""},0,{"$f":"IF(AND(B166='Calc|Fee Based'!B164,C166='Calc|Fee Based'!C164,D166='Calc|Fee Based'!D164,E166='Calc|Fee Based'!E164, F166='Calc|Fee Based'!F164,G166='Calc|Fee Based'!G164, H166='Calc|Fee Based'!H164),0,1)","v":0}]
[156,{"$f":"'Calc|Fee Based'!B165","v":""},{"$f":"'Calc|Fee Based'!C165","v":""},{"$f":"'Calc|Fee Based'!D165","v":""},{"$f":"'Calc|Fee Based'!E165","v":""},{"$f":"'Calc|Fee Based'!F165","v":""},{"$f":"'Calc|Fee Based'!G165","v":""},0,{"$f":"IF(AND(B167='Calc|Fee Based'!B165,C167='Calc|Fee Based'!C165,D167='Calc|Fee Based'!D165,E167='Calc|Fee Based'!E165, F167='Calc|Fee Based'!F165,G167='Calc|Fee Based'!G165, H167='Calc|Fee Based'!H165),0,1)","v":0}]
[157,{"$f":"'Calc|Fee Based'!B166","v":""},{"$f":"'Calc|Fee Based'!C166","v":""},{"$f":"'Calc|Fee Based'!D166","v":""},{"$f":"'Calc|Fee Based'!E166","v":""},{"$f":"'Calc|Fee Based'!F166","v":""},{"$f":"'Calc|Fee Based'!G166","v":""},0,{"$f":"IF(AND(B168='Calc|Fee Based'!B166,C168='Calc|Fee Based'!C166,D168='Calc|Fee Based'!D166,E168='Calc|Fee Based'!E166, F168='Calc|Fee Based'!F166,G168='Calc|Fee Based'!G166, H168='Calc|Fee Based'!H166),0,1)","v":0}]
[158,{"$f":"'Calc|Fee Based'!B167","v":""},{"$f":"'Calc|Fee Based'!C167","v":""},{"$f":"'Calc|Fee Based'!D167","v":""},{"$f":"'Calc|Fee Based'!E167","v":""},{"$f":"'Calc|Fee Based'!F167","v":""},{"$f":"'Calc|Fee Based'!G167","v":""},0,{"$f":"IF(AND(B169='Calc|Fee Based'!B167,C169='Calc|Fee Based'!C167,D169='Calc|Fee Based'!D167,E169='Calc|Fee Based'!E167, F169='Calc|Fee Based'!F167,G169='Calc|Fee Based'!G167, H169='Calc|Fee Based'!H167),0,1)","v":0}]
[159,{"$f":"'Calc|Fee Based'!B168","v":""},{"$f":"'Calc|Fee Based'!C168","v":""},{"$f":"'Calc|Fee Based'!D168","v":""},{"$f":"'Calc|Fee Based'!E168","v":""},{"$f":"'Calc|Fee Based'!F168","v":""},{"$f":"'Calc|Fee Based'!G168","v":""},0,{"$f":"IF(AND(B170='Calc|Fee Based'!B168,C170='Calc|Fee Based'!C168,D170='Calc|Fee Based'!D168,E170='Calc|Fee Based'!E168, F170='Calc|Fee Based'!F168,G170='Calc|Fee Based'!G168, H170='Calc|Fee Based'!H168),0,1)","v":0}]
[160,{"$f":"'Calc|Fee Based'!B169","v":""},{"$f":"'Calc|Fee Based'!C169","v":""},{"$f":"'Calc|Fee Based'!D169","v":""},{"$f":"'Calc|Fee Based'!E169","v":""},{"$f":"'Calc|Fee Based'!F169","v":""},{"$f":"'Calc|Fee Based'!G169","v":""},0,{"$f":"IF(AND(B171='Calc|Fee Based'!B169,C171='Calc|Fee Based'!C169,D171='Calc|Fee Based'!D169,E171='Calc|Fee Based'!E169, F171='Calc|Fee Based'!F169,G171='Calc|Fee Based'!G169, H171='Calc|Fee Based'!H169),0,1)","v":0}]
[161,{"$f":"'Calc|Fee Based'!B170","v":""},{"$f":"'Calc|Fee Based'!C170","v":""},{"$f":"'Calc|Fee Based'!D170","v":""},{"$f":"'Calc|Fee Based'!E170","v":""},{"$f":"'Calc|Fee Based'!F170","v":""},{"$f":"'Calc|Fee Based'!G170","v":""},0,{"$f":"IF(AND(B172='Calc|Fee Based'!B170,C172='Calc|Fee Based'!C170,D172='Calc|Fee Based'!D170,E172='Calc|Fee Based'!E170, F172='Calc|Fee Based'!F170,G172='Calc|Fee Based'!G170, H172='Calc|Fee Based'!H170),0,1)","v":0}]
[162,{"$f":"'Calc|Fee Based'!B171","v":""},{"$f":"'Calc|Fee Based'!C171","v":""},{"$f":"'Calc|Fee Based'!D171","v":""},{"$f":"'Calc|Fee Based'!E171","v":""},{"$f":"'Calc|Fee Based'!F171","v":""},{"$f":"'Calc|Fee Based'!G171","v":""},0,{"$f":"IF(AND(B173='Calc|Fee Based'!B171,C173='Calc|Fee Based'!C171,D173='Calc|Fee Based'!D171,E173='Calc|Fee Based'!E171, F173='Calc|Fee Based'!F171,G173='Calc|Fee Based'!G171, H173='Calc|Fee Based'!H171),0,1)","v":0}]
[163,{"$f":"'Calc|Fee Based'!B172","v":""},{"$f":"'Calc|Fee Based'!C172","v":""},{"$f":"'Calc|Fee Based'!D172","v":""},{"$f":"'Calc|Fee Based'!E172","v":""},{"$f":"'Calc|Fee Based'!F172","v":""},{"$f":"'Calc|Fee Based'!G172","v":""},0,{"$f":"IF(AND(B174='Calc|Fee Based'!B172,C174='Calc|Fee Based'!C172,D174='Calc|Fee Based'!D172,E174='Calc|Fee Based'!E172, F174='Calc|Fee Based'!F172,G174='Calc|Fee Based'!G172, H174='Calc|Fee Based'!H172),0,1)","v":0}]
[164,{"$f":"'Calc|Fee Based'!B173","v":""},{"$f":"'Calc|Fee Based'!C173","v":""},{"$f":"'Calc|Fee Based'!D173","v":""},{"$f":"'Calc|Fee Based'!E173","v":""},{"$f":"'Calc|Fee Based'!F173","v":""},{"$f":"'Calc|Fee Based'!G173","v":""},0,{"$f":"IF(AND(B175='Calc|Fee Based'!B173,C175='Calc|Fee Based'!C173,D175='Calc|Fee Based'!D173,E175='Calc|Fee Based'!E173, F175='Calc|Fee Based'!F173,G175='Calc|Fee Based'!G173, H175='Calc|Fee Based'!H173),0,1)","v":0}]
[165,{"$f":"'Calc|Fee Based'!B174","v":""},{"$f":"'Calc|Fee Based'!C174","v":""},{"$f":"'Calc|Fee Based'!D174","v":""},{"$f":"'Calc|Fee Based'!E174","v":""},{"$f":"'Calc|Fee Based'!F174","v":""},{"$f":"'Calc|Fee Based'!G174","v":""},0,{"$f":"IF(AND(B176='Calc|Fee Based'!B174,C176='Calc|Fee Based'!C174,D176='Calc|Fee Based'!D174,E176='Calc|Fee Based'!E174, F176='Calc|Fee Based'!F174,G176='Calc|Fee Based'!G174, H176='Calc|Fee Based'!H174),0,1)","v":0}]
[166,{"$f":"'Calc|Fee Based'!B175","v":""},{"$f":"'Calc|Fee Based'!C175","v":""},{"$f":"'Calc|Fee Based'!D175","v":""},{"$f":"'Calc|Fee Based'!E175","v":""},{"$f":"'Calc|Fee Based'!F175","v":""},{"$f":"'Calc|Fee Based'!G175","v":""},0,{"$f":"IF(AND(B177='Calc|Fee Based'!B175,C177='Calc|Fee Based'!C175,D177='Calc|Fee Based'!D175,E177='Calc|Fee Based'!E175, F177='Calc|Fee Based'!F175,G177='Calc|Fee Based'!G175, H177='Calc|Fee Based'!H175),0,1)","v":0}]
[167,{"$f":"'Calc|Fee Based'!B176","v":""},{"$f":"'Calc|Fee Based'!C176","v":""},{"$f":"'Calc|Fee Based'!D176","v":""},{"$f":"'Calc|Fee Based'!E176","v":""},{"$f":"'Calc|Fee Based'!F176","v":""},{"$f":"'Calc|Fee Based'!G176","v":""},0,{"$f":"IF(AND(B178='Calc|Fee Based'!B176,C178='Calc|Fee Based'!C176,D178='Calc|Fee Based'!D176,E178='Calc|Fee Based'!E176, F178='Calc|Fee Based'!F176,G178='Calc|Fee Based'!G176, H178='Calc|Fee Based'!H176),0,1)","v":0}]
[168,{"$f":"'Calc|Fee Based'!B177","v":""},{"$f":"'Calc|Fee Based'!C177","v":""},{"$f":"'Calc|Fee Based'!D177","v":""},{"$f":"'Calc|Fee Based'!E177","v":""},{"$f":"'Calc|Fee Based'!F177","v":""},{"$f":"'Calc|Fee Based'!G177","v":""},0,{"$f":"IF(AND(B179='Calc|Fee Based'!B177,C179='Calc|Fee Based'!C177,D179='Calc|Fee Based'!D177,E179='Calc|Fee Based'!E177, F179='Calc|Fee Based'!F177,G179='Calc|Fee Based'!G177, H179='Calc|Fee Based'!H177),0,1)","v":0}]
[169,{"$f":"'Calc|Fee Based'!B178","v":""},{"$f":"'Calc|Fee Based'!C178","v":""},{"$f":"'Calc|Fee Based'!D178","v":""},{"$f":"'Calc|Fee Based'!E178","v":""},{"$f":"'Calc|Fee Based'!F178","v":""},{"$f":"'Calc|Fee Based'!G178","v":""},0,{"$f":"IF(AND(B180='Calc|Fee Based'!B178,C180='Calc|Fee Based'!C178,D180='Calc|Fee Based'!D178,E180='Calc|Fee Based'!E178, F180='Calc|Fee Based'!F178,G180='Calc|Fee Based'!G178, H180='Calc|Fee Based'!H178),0,1)","v":0}]
[170,{"$f":"'Calc|Fee Based'!B179","v":""},{"$f":"'Calc|Fee Based'!C179","v":""},{"$f":"'Calc|Fee Based'!D179","v":""},{"$f":"'Calc|Fee Based'!E179","v":""},{"$f":"'Calc|Fee Based'!F179","v":""},{"$f":"'Calc|Fee Based'!G179","v":""},0,{"$f":"IF(AND(B181='Calc|Fee Based'!B179,C181='Calc|Fee Based'!C179,D181='Calc|Fee Based'!D179,E181='Calc|Fee Based'!E179, F181='Calc|Fee Based'!F179,G181='Calc|Fee Based'!G179, H181='Calc|Fee Based'!H179),0,1)","v":0}]
[171,{"$f":"'Calc|Fee Based'!B180","v":""},{"$f":"'Calc|Fee Based'!C180","v":""},{"$f":"'Calc|Fee Based'!D180","v":""},{"$f":"'Calc|Fee Based'!E180","v":""},{"$f":"'Calc|Fee Based'!F180","v":""},{"$f":"'Calc|Fee Based'!G180","v":""},0,{"$f":"IF(AND(B182='Calc|Fee Based'!B180,C182='Calc|Fee Based'!C180,D182='Calc|Fee Based'!D180,E182='Calc|Fee Based'!E180, F182='Calc|Fee Based'!F180,G182='Calc|Fee Based'!G180, H182='Calc|Fee Based'!H180),0,1)","v":0}]
[172,{"$f":"'Calc|Fee Based'!B181","v":""},{"$f":"'Calc|Fee Based'!C181","v":""},{"$f":"'Calc|Fee Based'!D181","v":""},{"$f":"'Calc|Fee Based'!E181","v":""},{"$f":"'Calc|Fee Based'!F181","v":""},{"$f":"'Calc|Fee Based'!G181","v":""},0,{"$f":"IF(AND(B183='Calc|Fee Based'!B181,C183='Calc|Fee Based'!C181,D183='Calc|Fee Based'!D181,E183='Calc|Fee Based'!E181, F183='Calc|Fee Based'!F181,G183='Calc|Fee Based'!G181, H183='Calc|Fee Based'!H181),0,1)","v":0}]
[173,{"$f":"'Calc|Fee Based'!B182","v":""},{"$f":"'Calc|Fee Based'!C182","v":""},{"$f":"'Calc|Fee Based'!D182","v":""},{"$f":"'Calc|Fee Based'!E182","v":""},{"$f":"'Calc|Fee Based'!F182","v":""},{"$f":"'Calc|Fee Based'!G182","v":""},0,{"$f":"IF(AND(B184='Calc|Fee Based'!B182,C184='Calc|Fee Based'!C182,D184='Calc|Fee Based'!D182,E184='Calc|Fee Based'!E182, F184='Calc|Fee Based'!F182,G184='Calc|Fee Based'!G182, H184='Calc|Fee Based'!H182),0,1)","v":0}]
[174,{"$f":"'Calc|Fee Based'!B183","v":""},{"$f":"'Calc|Fee Based'!C183","v":""},{"$f":"'Calc|Fee Based'!D183","v":""},{"$f":"'Calc|Fee Based'!E183","v":""},{"$f":"'Calc|Fee Based'!F183","v":""},{"$f":"'Calc|Fee Based'!G183","v":""},0,{"$f":"IF(AND(B185='Calc|Fee Based'!B183,C185='Calc|Fee Based'!C183,D185='Calc|Fee Based'!D183,E185='Calc|Fee Based'!E183, F185='Calc|Fee Based'!F183,G185='Calc|Fee Based'!G183, H185='Calc|Fee Based'!H183),0,1)","v":0}]
[175,{"$f":"'Calc|Fee Based'!B184","v":""},{"$f":"'Calc|Fee Based'!C184","v":""},{"$f":"'Calc|Fee Based'!D184","v":""},{"$f":"'Calc|Fee Based'!E184","v":""},{"$f":"'Calc|Fee Based'!F184","v":""},{"$f":"'Calc|Fee Based'!G184","v":""},0,{"$f":"IF(AND(B186='Calc|Fee Based'!B184,C186='Calc|Fee Based'!C184,D186='Calc|Fee Based'!D184,E186='Calc|Fee Based'!E184, F186='Calc|Fee Based'!F184,G186='Calc|Fee Based'!G184, H186='Calc|Fee Based'!H184),0,1)","v":0}]
[176,{"$f":"'Calc|Fee Based'!B185","v":""},{"$f":"'Calc|Fee Based'!C185","v":""},{"$f":"'Calc|Fee Based'!D185","v":""},{"$f":"'Calc|Fee Based'!E185","v":""},{"$f":"'Calc|Fee Based'!F185","v":""},{"$f":"'Calc|Fee Based'!G185","v":""},0,{"$f":"IF(AND(B187='Calc|Fee Based'!B185,C187='Calc|Fee Based'!C185,D187='Calc|Fee Based'!D185,E187='Calc|Fee Based'!E185, F187='Calc|Fee Based'!F185,G187='Calc|Fee Based'!G185, H187='Calc|Fee Based'!H185),0,1)","v":0}]
[177,{"$f":"'Calc|Fee Based'!B186","v":""},{"$f":"'Calc|Fee Based'!C186","v":""},{"$f":"'Calc|Fee Based'!D186","v":""},{"$f":"'Calc|Fee Based'!E186","v":""},{"$f":"'Calc|Fee Based'!F186","v":""},{"$f":"'Calc|Fee Based'!G186","v":""},0,{"$f":"IF(AND(B188='Calc|Fee Based'!B186,C188='Calc|Fee Based'!C186,D188='Calc|Fee Based'!D186,E188='Calc|Fee Based'!E186, F188='Calc|Fee Based'!F186,G188='Calc|Fee Based'!G186, H188='Calc|Fee Based'!H186),0,1)","v":0}]
[178,{"$f":"'Calc|Fee Based'!B187","v":""},{"$f":"'Calc|Fee Based'!C187","v":""},{"$f":"'Calc|Fee Based'!D187","v":""},{"$f":"'Calc|Fee Based'!E187","v":""},{"$f":"'Calc|Fee Based'!F187","v":""},{"$f":"'Calc|Fee Based'!G187","v":""},0,{"$f":"IF(AND(B189='Calc|Fee Based'!B187,C189='Calc|Fee Based'!C187,D189='Calc|Fee Based'!D187,E189='Calc|Fee Based'!E187, F189='Calc|Fee Based'!F187,G189='Calc|Fee Based'!G187, H189='Calc|Fee Based'!H187),0,1)","v":0}]
[179,{"$f":"'Calc|Fee Based'!B188","v":""},{"$f":"'Calc|Fee Based'!C188","v":""},{"$f":"'Calc|Fee Based'!D188","v":""},{"$f":"'Calc|Fee Based'!E188","v":""},{"$f":"'Calc|Fee Based'!F188","v":""},{"$f":"'Calc|Fee Based'!G188","v":""},0,{"$f":"IF(AND(B190='Calc|Fee Based'!B188,C190='Calc|Fee Based'!C188,D190='Calc|Fee Based'!D188,E190='Calc|Fee Based'!E188, F190='Calc|Fee Based'!F188,G190='Calc|Fee Based'!G188, H190='Calc|Fee Based'!H188),0,1)","v":0}]
[180,{"$f":"'Calc|Fee Based'!B189","v":""},{"$f":"'Calc|Fee Based'!C189","v":""},{"$f":"'Calc|Fee Based'!D189","v":""},{"$f":"'Calc|Fee Based'!E189","v":""},{"$f":"'Calc|Fee Based'!F189","v":""},{"$f":"'Calc|Fee Based'!G189","v":""},0,{"$f":"IF(AND(B191='Calc|Fee Based'!B189,C191='Calc|Fee Based'!C189,D191='Calc|Fee Based'!D189,E191='Calc|Fee Based'!E189, F191='Calc|Fee Based'!F189,G191='Calc|Fee Based'!G189, H191='Calc|Fee Based'!H189),0,1)","v":0}]
[181,{"$f":"'Calc|Fee Based'!B190","v":""},{"$f":"'Calc|Fee Based'!C190","v":""},{"$f":"'Calc|Fee Based'!D190","v":""},{"$f":"'Calc|Fee Based'!E190","v":""},{"$f":"'Calc|Fee Based'!F190","v":""},{"$f":"'Calc|Fee Based'!G190","v":""},0,{"$f":"IF(AND(B192='Calc|Fee Based'!B190,C192='Calc|Fee Based'!C190,D192='Calc|Fee Based'!D190,E192='Calc|Fee Based'!E190, F192='Calc|Fee Based'!F190,G192='Calc|Fee Based'!G190, H192='Calc|Fee Based'!H190),0,1)","v":0}]
[182,{"$f":"'Calc|Fee Based'!B191","v":""},{"$f":"'Calc|Fee Based'!C191","v":""},{"$f":"'Calc|Fee Based'!D191","v":""},{"$f":"'Calc|Fee Based'!E191","v":""},{"$f":"'Calc|Fee Based'!F191","v":""},{"$f":"'Calc|Fee Based'!G191","v":""},0,{"$f":"IF(AND(B193='Calc|Fee Based'!B191,C193='Calc|Fee Based'!C191,D193='Calc|Fee Based'!D191,E193='Calc|Fee Based'!E191, F193='Calc|Fee Based'!F191,G193='Calc|Fee Based'!G191, H193='Calc|Fee Based'!H191),0,1)","v":0}]
[183,{"$f":"'Calc|Fee Based'!B192","v":""},{"$f":"'Calc|Fee Based'!C192","v":""},{"$f":"'Calc|Fee Based'!D192","v":""},{"$f":"'Calc|Fee Based'!E192","v":""},{"$f":"'Calc|Fee Based'!F192","v":""},{"$f":"'Calc|Fee Based'!G192","v":""},0,{"$f":"IF(AND(B194='Calc|Fee Based'!B192,C194='Calc|Fee Based'!C192,D194='Calc|Fee Based'!D192,E194='Calc|Fee Based'!E192, F194='Calc|Fee Based'!F192,G194='Calc|Fee Based'!G192, H194='Calc|Fee Based'!H192),0,1)","v":0}]
[184,{"$f":"'Calc|Fee Based'!B193","v":""},{"$f":"'Calc|Fee Based'!C193","v":""},{"$f":"'Calc|Fee Based'!D193","v":""},{"$f":"'Calc|Fee Based'!E193","v":""},{"$f":"'Calc|Fee Based'!F193","v":""},{"$f":"'Calc|Fee Based'!G193","v":""},0,{"$f":"IF(AND(B195='Calc|Fee Based'!B193,C195='Calc|Fee Based'!C193,D195='Calc|Fee Based'!D193,E195='Calc|Fee Based'!E193, F195='Calc|Fee Based'!F193,G195='Calc|Fee Based'!G193, H195='Calc|Fee Based'!H193),0,1)","v":0}]
[185,{"$f":"'Calc|Fee Based'!B194","v":""},{"$f":"'Calc|Fee Based'!C194","v":""},{"$f":"'Calc|Fee Based'!D194","v":""},{"$f":"'Calc|Fee Based'!E194","v":""},{"$f":"'Calc|Fee Based'!F194","v":""},{"$f":"'Calc|Fee Based'!G194","v":""},0,{"$f":"IF(AND(B196='Calc|Fee Based'!B194,C196='Calc|Fee Based'!C194,D196='Calc|Fee Based'!D194,E196='Calc|Fee Based'!E194, F196='Calc|Fee Based'!F194,G196='Calc|Fee Based'!G194, H196='Calc|Fee Based'!H194),0,1)","v":0}]
[186,{"$f":"'Calc|Fee Based'!B195","v":""},{"$f":"'Calc|Fee Based'!C195","v":""},{"$f":"'Calc|Fee Based'!D195","v":""},{"$f":"'Calc|Fee Based'!E195","v":""},{"$f":"'Calc|Fee Based'!F195","v":""},{"$f":"'Calc|Fee Based'!G195","v":""},0,{"$f":"IF(AND(B197='Calc|Fee Based'!B195,C197='Calc|Fee Based'!C195,D197='Calc|Fee Based'!D195,E197='Calc|Fee Based'!E195, F197='Calc|Fee Based'!F195,G197='Calc|Fee Based'!G195, H197='Calc|Fee Based'!H195),0,1)","v":0}]
[187,{"$f":"'Calc|Fee Based'!B196","v":""},{"$f":"'Calc|Fee Based'!C196","v":""},{"$f":"'Calc|Fee Based'!D196","v":""},{"$f":"'Calc|Fee Based'!E196","v":""},{"$f":"'Calc|Fee Based'!F196","v":""},{"$f":"'Calc|Fee Based'!G196","v":""},0,{"$f":"IF(AND(B198='Calc|Fee Based'!B196,C198='Calc|Fee Based'!C196,D198='Calc|Fee Based'!D196,E198='Calc|Fee Based'!E196, F198='Calc|Fee Based'!F196,G198='Calc|Fee Based'!G196, H198='Calc|Fee Based'!H196),0,1)","v":0}]
[188,{"$f":"'Calc|Fee Based'!B197","v":""},{"$f":"'Calc|Fee Based'!C197","v":""},{"$f":"'Calc|Fee Based'!D197","v":""},{"$f":"'Calc|Fee Based'!E197","v":""},{"$f":"'Calc|Fee Based'!F197","v":""},{"$f":"'Calc|Fee Based'!G197","v":""},0,{"$f":"IF(AND(B199='Calc|Fee Based'!B197,C199='Calc|Fee Based'!C197,D199='Calc|Fee Based'!D197,E199='Calc|Fee Based'!E197, F199='Calc|Fee Based'!F197,G199='Calc|Fee Based'!G197, H199='Calc|Fee Based'!H197),0,1)","v":0}]
[189,{"$f":"'Calc|Fee Based'!B198","v":""},{"$f":"'Calc|Fee Based'!C198","v":""},{"$f":"'Calc|Fee Based'!D198","v":""},{"$f":"'Calc|Fee Based'!E198","v":""},{"$f":"'Calc|Fee Based'!F198","v":""},{"$f":"'Calc|Fee Based'!G198","v":""},0,{"$f":"IF(AND(B200='Calc|Fee Based'!B198,C200='Calc|Fee Based'!C198,D200='Calc|Fee Based'!D198,E200='Calc|Fee Based'!E198, F200='Calc|Fee Based'!F198,G200='Calc|Fee Based'!G198, H200='Calc|Fee Based'!H198),0,1)","v":0}]
[190,{"$f":"'Calc|Fee Based'!B199","v":""},{"$f":"'Calc|Fee Based'!C199","v":""},{"$f":"'Calc|Fee Based'!D199","v":""},{"$f":"'Calc|Fee Based'!E199","v":""},{"$f":"'Calc|Fee Based'!F199","v":""},{"$f":"'Calc|Fee Based'!G199","v":""},0,{"$f":"IF(AND(B201='Calc|Fee Based'!B199,C201='Calc|Fee Based'!C199,D201='Calc|Fee Based'!D199,E201='Calc|Fee Based'!E199, F201='Calc|Fee Based'!F199,G201='Calc|Fee Based'!G199, H201='Calc|Fee Based'!H199),0,1)","v":0}]
[191,{"$f":"'Calc|Fee Based'!B200","v":""},{"$f":"'Calc|Fee Based'!C200","v":""},{"$f":"'Calc|Fee Based'!D200","v":""},{"$f":"'Calc|Fee Based'!E200","v":""},{"$f":"'Calc|Fee Based'!F200","v":""},{"$f":"'Calc|Fee Based'!G200","v":""},0,{"$f":"IF(AND(B202='Calc|Fee Based'!B200,C202='Calc|Fee Based'!C200,D202='Calc|Fee Based'!D200,E202='Calc|Fee Based'!E200, F202='Calc|Fee Based'!F200,G202='Calc|Fee Based'!G200, H202='Calc|Fee Based'!H200),0,1)","v":0}]
[192,{"$f":"'Calc|Fee Based'!B201","v":""},{"$f":"'Calc|Fee Based'!C201","v":""},{"$f":"'Calc|Fee Based'!D201","v":""},{"$f":"'Calc|Fee Based'!E201","v":""},{"$f":"'Calc|Fee Based'!F201","v":""},{"$f":"'Calc|Fee Based'!G201","v":""},0,{"$f":"IF(AND(B203='Calc|Fee Based'!B201,C203='Calc|Fee Based'!C201,D203='Calc|Fee Based'!D201,E203='Calc|Fee Based'!E201, F203='Calc|Fee Based'!F201,G203='Calc|Fee Based'!G201, H203='Calc|Fee Based'!H201),0,1)","v":0}]
[193,{"$f":"'Calc|Fee Based'!B202","v":""},{"$f":"'Calc|Fee Based'!C202","v":""},{"$f":"'Calc|Fee Based'!D202","v":""},{"$f":"'Calc|Fee Based'!E202","v":""},{"$f":"'Calc|Fee Based'!F202","v":""},{"$f":"'Calc|Fee Based'!G202","v":""},0,{"$f":"IF(AND(B204='Calc|Fee Based'!B202,C204='Calc|Fee Based'!C202,D204='Calc|Fee Based'!D202,E204='Calc|Fee Based'!E202, F204='Calc|Fee Based'!F202,G204='Calc|Fee Based'!G202, H204='Calc|Fee Based'!H202),0,1)","v":0}]
[194,{"$f":"'Calc|Fee Based'!B203","v":""},{"$f":"'Calc|Fee Based'!C203","v":""},{"$f":"'Calc|Fee Based'!D203","v":""},{"$f":"'Calc|Fee Based'!E203","v":""},{"$f":"'Calc|Fee Based'!F203","v":""},{"$f":"'Calc|Fee Based'!G203","v":""},0,{"$f":"IF(AND(B205='Calc|Fee Based'!B203,C205='Calc|Fee Based'!C203,D205='Calc|Fee Based'!D203,E205='Calc|Fee Based'!E203, F205='Calc|Fee Based'!F203,G205='Calc|Fee Based'!G203, H205='Calc|Fee Based'!H203),0,1)","v":0}]
[195,{"$f":"'Calc|Fee Based'!B204","v":""},{"$f":"'Calc|Fee Based'!C204","v":""},{"$f":"'Calc|Fee Based'!D204","v":""},{"$f":"'Calc|Fee Based'!E204","v":""},{"$f":"'Calc|Fee Based'!F204","v":""},{"$f":"'Calc|Fee Based'!G204","v":""},0,{"$f":"IF(AND(B206='Calc|Fee Based'!B204,C206='Calc|Fee Based'!C204,D206='Calc|Fee Based'!D204,E206='Calc|Fee Based'!E204, F206='Calc|Fee Based'!F204,G206='Calc|Fee Based'!G204, H206='Calc|Fee Based'!H204),0,1)","v":0}]
[196,{"$f":"'Calc|Fee Based'!B205","v":""},{"$f":"'Calc|Fee Based'!C205","v":""},{"$f":"'Calc|Fee Based'!D205","v":""},{"$f":"'Calc|Fee Based'!E205","v":""},{"$f":"'Calc|Fee Based'!F205","v":""},{"$f":"'Calc|Fee Based'!G205","v":""},0,{"$f":"IF(AND(B207='Calc|Fee Based'!B205,C207='Calc|Fee Based'!C205,D207='Calc|Fee Based'!D205,E207='Calc|Fee Based'!E205, F207='Calc|Fee Based'!F205,G207='Calc|Fee Based'!G205, H207='Calc|Fee Based'!H205),0,1)","v":0}]
[197,{"$f":"'Calc|Fee Based'!B206","v":""},{"$f":"'Calc|Fee Based'!C206","v":""},{"$f":"'Calc|Fee Based'!D206","v":""},{"$f":"'Calc|Fee Based'!E206","v":""},{"$f":"'Calc|Fee Based'!F206","v":""},{"$f":"'Calc|Fee Based'!G206","v":""},0,{"$f":"IF(AND(B208='Calc|Fee Based'!B206,C208='Calc|Fee Based'!C206,D208='Calc|Fee Based'!D206,E208='Calc|Fee Based'!E206, F208='Calc|Fee Based'!F206,G208='Calc|Fee Based'!G206, H208='Calc|Fee Based'!H206),0,1)","v":0}]
[198,{"$f":"'Calc|Fee Based'!B207","v":""},{"$f":"'Calc|Fee Based'!C207","v":""},{"$f":"'Calc|Fee Based'!D207","v":""},{"$f":"'Calc|Fee Based'!E207","v":""},{"$f":"'Calc|Fee Based'!F207","v":""},{"$f":"'Calc|Fee Based'!G207","v":""},0,{"$f":"IF(AND(B209='Calc|Fee Based'!B207,C209='Calc|Fee Based'!C207,D209='Calc|Fee Based'!D207,E209='Calc|Fee Based'!E207, F209='Calc|Fee Based'!F207,G209='Calc|Fee Based'!G207, H209='Calc|Fee Based'!H207),0,1)","v":0}]
[199,{"$f":"'Calc|Fee Based'!B208","v":""},{"$f":"'Calc|Fee Based'!C208","v":""},{"$f":"'Calc|Fee Based'!D208","v":""},{"$f":"'Calc|Fee Based'!E208","v":""},{"$f":"'Calc|Fee Based'!F208","v":""},{"$f":"'Calc|Fee Based'!G208","v":""},0,{"$f":"IF(AND(B210='Calc|Fee Based'!B208,C210='Calc|Fee Based'!C208,D210='Calc|Fee Based'!D208,E210='Calc|Fee Based'!E208, F210='Calc|Fee Based'!F208,G210='Calc|Fee Based'!G208, H210='Calc|Fee Based'!H208),0,1)","v":0}]
[200,{"$f":"'Calc|Fee Based'!B209","v":""},{"$f":"'Calc|Fee Based'!C209","v":""},{"$f":"'Calc|Fee Based'!D209","v":""},{"$f":"'Calc|Fee Based'!E209","v":""},{"$f":"'Calc|Fee Based'!F209","v":""},{"$f":"'Calc|Fee Based'!G209","v":""},0,{"$f":"IF(AND(B211='Calc|Fee Based'!B209,C211='Calc|Fee Based'!C209,D211='Calc|Fee Based'!D209,E211='Calc|Fee Based'!E209, F211='Calc|Fee Based'!F209,G211='Calc|Fee Based'!G209, H211='Calc|Fee Based'!H209),0,1)","v":0}]
[201,{"$f":"'Calc|Fee Based'!B210","v":""},{"$f":"'Calc|Fee Based'!C210","v":""},{"$f":"'Calc|Fee Based'!D210","v":""},{"$f":"'Calc|Fee Based'!E210","v":""},{"$f":"'Calc|Fee Based'!F210","v":""},{"$f":"'Calc|Fee Based'!G210","v":""},0,{"$f":"IF(AND(B212='Calc|Fee Based'!B210,C212='Calc|Fee Based'!C210,D212='Calc|Fee Based'!D210,E212='Calc|Fee Based'!E210, F212='Calc|Fee Based'!F210,G212='Calc|Fee Based'!G210, H212='Calc|Fee Based'!H210),0,1)","v":0}]
[202,{"$f":"'Calc|Fee Based'!B211","v":""},{"$f":"'Calc|Fee Based'!C211","v":""},{"$f":"'Calc|Fee Based'!D211","v":""},{"$f":"'Calc|Fee Based'!E211","v":""},{"$f":"'Calc|Fee Based'!F211","v":""},{"$f":"'Calc|Fee Based'!G211","v":""},0,{"$f":"IF(AND(B213='Calc|Fee Based'!B211,C213='Calc|Fee Based'!C211,D213='Calc|Fee Based'!D211,E213='Calc|Fee Based'!E211, F213='Calc|Fee Based'!F211,G213='Calc|Fee Based'!G211, H213='Calc|Fee Based'!H211),0,1)","v":0}]
[203,{"$f":"'Calc|Fee Based'!B212","v":""},{"$f":"'Calc|Fee Based'!C212","v":""},{"$f":"'Calc|Fee Based'!D212","v":""},{"$f":"'Calc|Fee Based'!E212","v":""},{"$f":"'Calc|Fee Based'!F212","v":""},{"$f":"'Calc|Fee Based'!G212","v":""},0,{"$f":"IF(AND(B214='Calc|Fee Based'!B212,C214='Calc|Fee Based'!C212,D214='Calc|Fee Based'!D212,E214='Calc|Fee Based'!E212, F214='Calc|Fee Based'!F212,G214='Calc|Fee Based'!G212, H214='Calc|Fee Based'!H212),0,1)","v":0}]
[204,{"$f":"'Calc|Fee Based'!B213","v":""},{"$f":"'Calc|Fee Based'!C213","v":""},{"$f":"'Calc|Fee Based'!D213","v":""},{"$f":"'Calc|Fee Based'!E213","v":""},{"$f":"'Calc|Fee Based'!F213","v":""},{"$f":"'Calc|Fee Based'!G213","v":""},0,{"$f":"IF(AND(B215='Calc|Fee Based'!B213,C215='Calc|Fee Based'!C213,D215='Calc|Fee Based'!D213,E215='Calc|Fee Based'!E213, F215='Calc|Fee Based'!F213,G215='Calc|Fee Based'!G213, H215='Calc|Fee Based'!H213),0,1)","v":0}]
[205,{"$f":"'Calc|Fee Based'!B214","v":""},{"$f":"'Calc|Fee Based'!C214","v":""},{"$f":"'Calc|Fee Based'!D214","v":""},{"$f":"'Calc|Fee Based'!E214","v":""},{"$f":"'Calc|Fee Based'!F214","v":""},{"$f":"'Calc|Fee Based'!G214","v":""},0,{"$f":"IF(AND(B216='Calc|Fee Based'!B214,C216='Calc|Fee Based'!C214,D216='Calc|Fee Based'!D214,E216='Calc|Fee Based'!E214, F216='Calc|Fee Based'!F214,G216='Calc|Fee Based'!G214, H216='Calc|Fee Based'!H214),0,1)","v":0}]
[206,{"$f":"'Calc|Fee Based'!B215","v":""},{"$f":"'Calc|Fee Based'!C215","v":""},{"$f":"'Calc|Fee Based'!D215","v":""},{"$f":"'Calc|Fee Based'!E215","v":""},{"$f":"'Calc|Fee Based'!F215","v":""},{"$f":"'Calc|Fee Based'!G215","v":""},0,{"$f":"IF(AND(B217='Calc|Fee Based'!B215,C217='Calc|Fee Based'!C215,D217='Calc|Fee Based'!D215,E217='Calc|Fee Based'!E215, F217='Calc|Fee Based'!F215,G217='Calc|Fee Based'!G215, H217='Calc|Fee Based'!H215),0,1)","v":0}]
[207,{"$f":"'Calc|Fee Based'!B216","v":""},{"$f":"'Calc|Fee Based'!C216","v":""},{"$f":"'Calc|Fee Based'!D216","v":""},{"$f":"'Calc|Fee Based'!E216","v":""},{"$f":"'Calc|Fee Based'!F216","v":""},{"$f":"'Calc|Fee Based'!G216","v":""},0,{"$f":"IF(AND(B218='Calc|Fee Based'!B216,C218='Calc|Fee Based'!C216,D218='Calc|Fee Based'!D216,E218='Calc|Fee Based'!E216, F218='Calc|Fee Based'!F216,G218='Calc|Fee Based'!G216, H218='Calc|Fee Based'!H216),0,1)","v":0}]
[208,{"$f":"'Calc|Fee Based'!B217","v":""},{"$f":"'Calc|Fee Based'!C217","v":""},{"$f":"'Calc|Fee Based'!D217","v":""},{"$f":"'Calc|Fee Based'!E217","v":""},{"$f":"'Calc|Fee Based'!F217","v":""},{"$f":"'Calc|Fee Based'!G217","v":""},0,{"$f":"IF(AND(B219='Calc|Fee Based'!B217,C219='Calc|Fee Based'!C217,D219='Calc|Fee Based'!D217,E219='Calc|Fee Based'!E217, F219='Calc|Fee Based'!F217,G219='Calc|Fee Based'!G217, H219='Calc|Fee Based'!H217),0,1)","v":0}]
[209,{"$f":"'Calc|Fee Based'!B218","v":""},{"$f":"'Calc|Fee Based'!C218","v":""},{"$f":"'Calc|Fee Based'!D218","v":""},{"$f":"'Calc|Fee Based'!E218","v":""},{"$f":"'Calc|Fee Based'!F218","v":""},{"$f":"'Calc|Fee Based'!G218","v":""},0,{"$f":"IF(AND(B220='Calc|Fee Based'!B218,C220='Calc|Fee Based'!C218,D220='Calc|Fee Based'!D218,E220='Calc|Fee Based'!E218, F220='Calc|Fee Based'!F218,G220='Calc|Fee Based'!G218, H220='Calc|Fee Based'!H218),0,1)","v":0}]
[210,{"$f":"'Calc|Fee Based'!B219","v":""},{"$f":"'Calc|Fee Based'!C219","v":""},{"$f":"'Calc|Fee Based'!D219","v":""},{"$f":"'Calc|Fee Based'!E219","v":""},{"$f":"'Calc|Fee Based'!F219","v":""},{"$f":"'Calc|Fee Based'!G219","v":""},0,{"$f":"IF(AND(B221='Calc|Fee Based'!B219,C221='Calc|Fee Based'!C219,D221='Calc|Fee Based'!D219,E221='Calc|Fee Based'!E219, F221='Calc|Fee Based'!F219,G221='Calc|Fee Based'!G219, H221='Calc|Fee Based'!H219),0,1)","v":0}]
[211,{"$f":"'Calc|Fee Based'!B220","v":""},{"$f":"'Calc|Fee Based'!C220","v":""},{"$f":"'Calc|Fee Based'!D220","v":""},{"$f":"'Calc|Fee Based'!E220","v":""},{"$f":"'Calc|Fee Based'!F220","v":""},{"$f":"'Calc|Fee Based'!G220","v":""},0,{"$f":"IF(AND(B222='Calc|Fee Based'!B220,C222='Calc|Fee Based'!C220,D222='Calc|Fee Based'!D220,E222='Calc|Fee Based'!E220, F222='Calc|Fee Based'!F220,G222='Calc|Fee Based'!G220, H222='Calc|Fee Based'!H220),0,1)","v":0}]
[212,{"$f":"'Calc|Fee Based'!B221","v":""},{"$f":"'Calc|Fee Based'!C221","v":""},{"$f":"'Calc|Fee Based'!D221","v":""},{"$f":"'Calc|Fee Based'!E221","v":""},{"$f":"'Calc|Fee Based'!F221","v":""},{"$f":"'Calc|Fee Based'!G221","v":""},0,{"$f":"IF(AND(B223='Calc|Fee Based'!B221,C223='Calc|Fee Based'!C221,D223='Calc|Fee Based'!D221,E223='Calc|Fee Based'!E221, F223='Calc|Fee Based'!F221,G223='Calc|Fee Based'!G221, H223='Calc|Fee Based'!H221),0,1)","v":0}]
[213,{"$f":"'Calc|Fee Based'!B222","v":""},{"$f":"'Calc|Fee Based'!C222","v":""},{"$f":"'Calc|Fee Based'!D222","v":""},{"$f":"'Calc|Fee Based'!E222","v":""},{"$f":"'Calc|Fee Based'!F222","v":""},{"$f":"'Calc|Fee Based'!G222","v":""},0,{"$f":"IF(AND(B224='Calc|Fee Based'!B222,C224='Calc|Fee Based'!C222,D224='Calc|Fee Based'!D222,E224='Calc|Fee Based'!E222, F224='Calc|Fee Based'!F222,G224='Calc|Fee Based'!G222, H224='Calc|Fee Based'!H222),0,1)","v":0}]
[214,{"$f":"'Calc|Fee Based'!B223","v":""},{"$f":"'Calc|Fee Based'!C223","v":""},{"$f":"'Calc|Fee Based'!D223","v":""},{"$f":"'Calc|Fee Based'!E223","v":""},{"$f":"'Calc|Fee Based'!F223","v":""},{"$f":"'Calc|Fee Based'!G223","v":""},0,{"$f":"IF(AND(B225='Calc|Fee Based'!B223,C225='Calc|Fee Based'!C223,D225='Calc|Fee Based'!D223,E225='Calc|Fee Based'!E223, F225='Calc|Fee Based'!F223,G225='Calc|Fee Based'!G223, H225='Calc|Fee Based'!H223),0,1)","v":0}]
[215,{"$f":"'Calc|Fee Based'!B224","v":""},{"$f":"'Calc|Fee Based'!C224","v":""},{"$f":"'Calc|Fee Based'!D224","v":""},{"$f":"'Calc|Fee Based'!E224","v":""},{"$f":"'Calc|Fee Based'!F224","v":""},{"$f":"'Calc|Fee Based'!G224","v":""},0,{"$f":"IF(AND(B226='Calc|Fee Based'!B224,C226='Calc|Fee Based'!C224,D226='Calc|Fee Based'!D224,E226='Calc|Fee Based'!E224, F226='Calc|Fee Based'!F224,G226='Calc|Fee Based'!G224, H226='Calc|Fee Based'!H224),0,1)","v":0}]
[216,{"$f":"'Calc|Fee Based'!B225","v":""},{"$f":"'Calc|Fee Based'!C225","v":""},{"$f":"'Calc|Fee Based'!D225","v":""},{"$f":"'Calc|Fee Based'!E225","v":""},{"$f":"'Calc|Fee Based'!F225","v":""},{"$f":"'Calc|Fee Based'!G225","v":""},0,{"$f":"IF(AND(B227='Calc|Fee Based'!B225,C227='Calc|Fee Based'!C225,D227='Calc|Fee Based'!D225,E227='Calc|Fee Based'!E225, F227='Calc|Fee Based'!F225,G227='Calc|Fee Based'!G225, H227='Calc|Fee Based'!H225),0,1)","v":0}]
[217,{"$f":"'Calc|Fee Based'!B226","v":""},{"$f":"'Calc|Fee Based'!C226","v":""},{"$f":"'Calc|Fee Based'!D226","v":""},{"$f":"'Calc|Fee Based'!E226","v":""},{"$f":"'Calc|Fee Based'!F226","v":""},{"$f":"'Calc|Fee Based'!G226","v":""},0,{"$f":"IF(AND(B228='Calc|Fee Based'!B226,C228='Calc|Fee Based'!C226,D228='Calc|Fee Based'!D226,E228='Calc|Fee Based'!E226, F228='Calc|Fee Based'!F226,G228='Calc|Fee Based'!G226, H228='Calc|Fee Based'!H226),0,1)","v":0}]
[218,{"$f":"'Calc|Fee Based'!B227","v":""},{"$f":"'Calc|Fee Based'!C227","v":""},{"$f":"'Calc|Fee Based'!D227","v":""},{"$f":"'Calc|Fee Based'!E227","v":""},{"$f":"'Calc|Fee Based'!F227","v":""},{"$f":"'Calc|Fee Based'!G227","v":""},0,{"$f":"IF(AND(B229='Calc|Fee Based'!B227,C229='Calc|Fee Based'!C227,D229='Calc|Fee Based'!D227,E229='Calc|Fee Based'!E227, F229='Calc|Fee Based'!F227,G229='Calc|Fee Based'!G227, H229='Calc|Fee Based'!H227),0,1)","v":0}]
[219,{"$f":"'Calc|Fee Based'!B228","v":""},{"$f":"'Calc|Fee Based'!C228","v":""},{"$f":"'Calc|Fee Based'!D228","v":""},{"$f":"'Calc|Fee Based'!E228","v":""},{"$f":"'Calc|Fee Based'!F228","v":""},{"$f":"'Calc|Fee Based'!G228","v":""},0,{"$f":"IF(AND(B230='Calc|Fee Based'!B228,C230='Calc|Fee Based'!C228,D230='Calc|Fee Based'!D228,E230='Calc|Fee Based'!E228, F230='Calc|Fee Based'!F228,G230='Calc|Fee Based'!G228, H230='Calc|Fee Based'!H228),0,1)","v":0}]
[220,{"$f":"'Calc|Fee Based'!B229","v":""},{"$f":"'Calc|Fee Based'!C229","v":""},{"$f":"'Calc|Fee Based'!D229","v":""},{"$f":"'Calc|Fee Based'!E229","v":""},{"$f":"'Calc|Fee Based'!F229","v":""},{"$f":"'Calc|Fee Based'!G229","v":""},0,{"$f":"IF(AND(B231='Calc|Fee Based'!B229,C231='Calc|Fee Based'!C229,D231='Calc|Fee Based'!D229,E231='Calc|Fee Based'!E229, F231='Calc|Fee Based'!F229,G231='Calc|Fee Based'!G229, H231='Calc|Fee Based'!H229),0,1)","v":0}]
[221,{"$f":"'Calc|Fee Based'!B230","v":""},{"$f":"'Calc|Fee Based'!C230","v":""},{"$f":"'Calc|Fee Based'!D230","v":""},{"$f":"'Calc|Fee Based'!E230","v":""},{"$f":"'Calc|Fee Based'!F230","v":""},{"$f":"'Calc|Fee Based'!G230","v":""},0,{"$f":"IF(AND(B232='Calc|Fee Based'!B230,C232='Calc|Fee Based'!C230,D232='Calc|Fee Based'!D230,E232='Calc|Fee Based'!E230, F232='Calc|Fee Based'!F230,G232='Calc|Fee Based'!G230, H232='Calc|Fee Based'!H230),0,1)","v":0}]
[222,{"$f":"'Calc|Fee Based'!B231","v":""},{"$f":"'Calc|Fee Based'!C231","v":""},{"$f":"'Calc|Fee Based'!D231","v":""},{"$f":"'Calc|Fee Based'!E231","v":""},{"$f":"'Calc|Fee Based'!F231","v":""},{"$f":"'Calc|Fee Based'!G231","v":""},0,{"$f":"IF(AND(B233='Calc|Fee Based'!B231,C233='Calc|Fee Based'!C231,D233='Calc|Fee Based'!D231,E233='Calc|Fee Based'!E231, F233='Calc|Fee Based'!F231,G233='Calc|Fee Based'!G231, H233='Calc|Fee Based'!H231),0,1)","v":0}]
[223,{"$f":"'Calc|Fee Based'!B232","v":""},{"$f":"'Calc|Fee Based'!C232","v":""},{"$f":"'Calc|Fee Based'!D232","v":""},{"$f":"'Calc|Fee Based'!E232","v":""},{"$f":"'Calc|Fee Based'!F232","v":""},{"$f":"'Calc|Fee Based'!G232","v":""},0,{"$f":"IF(AND(B234='Calc|Fee Based'!B232,C234='Calc|Fee Based'!C232,D234='Calc|Fee Based'!D232,E234='Calc|Fee Based'!E232, F234='Calc|Fee Based'!F232,G234='Calc|Fee Based'!G232, H234='Calc|Fee Based'!H232),0,1)","v":0}]
[224,{"$f":"'Calc|Fee Based'!B233","v":""},{"$f":"'Calc|Fee Based'!C233","v":""},{"$f":"'Calc|Fee Based'!D233","v":""},{"$f":"'Calc|Fee Based'!E233","v":""},{"$f":"'Calc|Fee Based'!F233","v":""},{"$f":"'Calc|Fee Based'!G233","v":""},0,{"$f":"IF(AND(B235='Calc|Fee Based'!B233,C235='Calc|Fee Based'!C233,D235='Calc|Fee Based'!D233,E235='Calc|Fee Based'!E233, F235='Calc|Fee Based'!F233,G235='Calc|Fee Based'!G233, H235='Calc|Fee Based'!H233),0,1)","v":0}]
[225,{"$f":"'Calc|Fee Based'!B234","v":""},{"$f":"'Calc|Fee Based'!C234","v":""},{"$f":"'Calc|Fee Based'!D234","v":""},{"$f":"'Calc|Fee Based'!E234","v":""},{"$f":"'Calc|Fee Based'!F234","v":""},{"$f":"'Calc|Fee Based'!G234","v":""},0,{"$f":"IF(AND(B236='Calc|Fee Based'!B234,C236='Calc|Fee Based'!C234,D236='Calc|Fee Based'!D234,E236='Calc|Fee Based'!E234, F236='Calc|Fee Based'!F234,G236='Calc|Fee Based'!G234, H236='Calc|Fee Based'!H234),0,1)","v":0}]
[226,{"$f":"'Calc|Fee Based'!B235","v":""},{"$f":"'Calc|Fee Based'!C235","v":""},{"$f":"'Calc|Fee Based'!D235","v":""},{"$f":"'Calc|Fee Based'!E235","v":""},{"$f":"'Calc|Fee Based'!F235","v":""},{"$f":"'Calc|Fee Based'!G235","v":""},0,{"$f":"IF(AND(B237='Calc|Fee Based'!B235,C237='Calc|Fee Based'!C235,D237='Calc|Fee Based'!D235,E237='Calc|Fee Based'!E235, F237='Calc|Fee Based'!F235,G237='Calc|Fee Based'!G235, H237='Calc|Fee Based'!H235),0,1)","v":0}]
[227,{"$f":"'Calc|Fee Based'!B236","v":""},{"$f":"'Calc|Fee Based'!C236","v":""},{"$f":"'Calc|Fee Based'!D236","v":""},{"$f":"'Calc|Fee Based'!E236","v":""},{"$f":"'Calc|Fee Based'!F236","v":""},{"$f":"'Calc|Fee Based'!G236","v":""},0,{"$f":"IF(AND(B238='Calc|Fee Based'!B236,C238='Calc|Fee Based'!C236,D238='Calc|Fee Based'!D236,E238='Calc|Fee Based'!E236, F238='Calc|Fee Based'!F236,G238='Calc|Fee Based'!G236, H238='Calc|Fee Based'!H236),0,1)","v":0}]
[228,{"$f":"'Calc|Fee Based'!B237","v":""},{"$f":"'Calc|Fee Based'!C237","v":""},{"$f":"'Calc|Fee Based'!D237","v":""},{"$f":"'Calc|Fee Based'!E237","v":""},{"$f":"'Calc|Fee Based'!F237","v":""},{"$f":"'Calc|Fee Based'!G237","v":""},0,{"$f":"IF(AND(B239='Calc|Fee Based'!B237,C239='Calc|Fee Based'!C237,D239='Calc|Fee Based'!D237,E239='Calc|Fee Based'!E237, F239='Calc|Fee Based'!F237,G239='Calc|Fee Based'!G237, H239='Calc|Fee Based'!H237),0,1)","v":0}]
[229,{"$f":"'Calc|Fee Based'!B238","v":""},{"$f":"'Calc|Fee Based'!C238","v":""},{"$f":"'Calc|Fee Based'!D238","v":""},{"$f":"'Calc|Fee Based'!E238","v":""},{"$f":"'Calc|Fee Based'!F238","v":""},{"$f":"'Calc|Fee Based'!G238","v":""},0,{"$f":"IF(AND(B240='Calc|Fee Based'!B238,C240='Calc|Fee Based'!C238,D240='Calc|Fee Based'!D238,E240='Calc|Fee Based'!E238, F240='Calc|Fee Based'!F238,G240='Calc|Fee Based'!G238, H240='Calc|Fee Based'!H238),0,1)","v":0}]
[230,{"$f":"'Calc|Fee Based'!B239","v":""},{"$f":"'Calc|Fee Based'!C239","v":""},{"$f":"'Calc|Fee Based'!D239","v":""},{"$f":"'Calc|Fee Based'!E239","v":""},{"$f":"'Calc|Fee Based'!F239","v":""},{"$f":"'Calc|Fee Based'!G239","v":""},0,{"$f":"IF(AND(B241='Calc|Fee Based'!B239,C241='Calc|Fee Based'!C239,D241='Calc|Fee Based'!D239,E241='Calc|Fee Based'!E239, F241='Calc|Fee Based'!F239,G241='Calc|Fee Based'!G239, H241='Calc|Fee Based'!H239),0,1)","v":0}]
[231,{"$f":"'Calc|Fee Based'!B240","v":""},{"$f":"'Calc|Fee Based'!C240","v":""},{"$f":"'Calc|Fee Based'!D240","v":""},{"$f":"'Calc|Fee Based'!E240","v":""},{"$f":"'Calc|Fee Based'!F240","v":""},{"$f":"'Calc|Fee Based'!G240","v":""},0,{"$f":"IF(AND(B242='Calc|Fee Based'!B240,C242='Calc|Fee Based'!C240,D242='Calc|Fee Based'!D240,E242='Calc|Fee Based'!E240, F242='Calc|Fee Based'!F240,G242='Calc|Fee Based'!G240, H242='Calc|Fee Based'!H240),0,1)","v":0}]
[232,{"$f":"'Calc|Fee Based'!B241","v":""},{"$f":"'Calc|Fee Based'!C241","v":""},{"$f":"'Calc|Fee Based'!D241","v":""},{"$f":"'Calc|Fee Based'!E241","v":""},{"$f":"'Calc|Fee Based'!F241","v":""},{"$f":"'Calc|Fee Based'!G241","v":""},0,{"$f":"IF(AND(B243='Calc|Fee Based'!B241,C243='Calc|Fee Based'!C241,D243='Calc|Fee Based'!D241,E243='Calc|Fee Based'!E241, F243='Calc|Fee Based'!F241,G243='Calc|Fee Based'!G241, H243='Calc|Fee Based'!H241),0,1)","v":0}]
[233,{"$f":"'Calc|Fee Based'!B242","v":""},{"$f":"'Calc|Fee Based'!C242","v":""},{"$f":"'Calc|Fee Based'!D242","v":""},{"$f":"'Calc|Fee Based'!E242","v":""},{"$f":"'Calc|Fee Based'!F242","v":""},{"$f":"'Calc|Fee Based'!G242","v":""},0,{"$f":"IF(AND(B244='Calc|Fee Based'!B242,C244='Calc|Fee Based'!C242,D244='Calc|Fee Based'!D242,E244='Calc|Fee Based'!E242, F244='Calc|Fee Based'!F242,G244='Calc|Fee Based'!G242, H244='Calc|Fee Based'!H242),0,1)","v":0}]
[234,{"$f":"'Calc|Fee Based'!B243","v":""},{"$f":"'Calc|Fee Based'!C243","v":""},{"$f":"'Calc|Fee Based'!D243","v":""},{"$f":"'Calc|Fee Based'!E243","v":""},{"$f":"'Calc|Fee Based'!F243","v":""},{"$f":"'Calc|Fee Based'!G243","v":""},0,{"$f":"IF(AND(B245='Calc|Fee Based'!B243,C245='Calc|Fee Based'!C243,D245='Calc|Fee Based'!D243,E245='Calc|Fee Based'!E243, F245='Calc|Fee Based'!F243,G245='Calc|Fee Based'!G243, H245='Calc|Fee Based'!H243),0,1)","v":0}]
[235,{"$f":"'Calc|Fee Based'!B244","v":""},{"$f":"'Calc|Fee Based'!C244","v":""},{"$f":"'Calc|Fee Based'!D244","v":""},{"$f":"'Calc|Fee Based'!E244","v":""},{"$f":"'Calc|Fee Based'!F244","v":""},{"$f":"'Calc|Fee Based'!G244","v":""},0,{"$f":"IF(AND(B246='Calc|Fee Based'!B244,C246='Calc|Fee Based'!C244,D246='Calc|Fee Based'!D244,E246='Calc|Fee Based'!E244, F246='Calc|Fee Based'!F244,G246='Calc|Fee Based'!G244, H246='Calc|Fee Based'!H244),0,1)","v":0}]
[236,{"$f":"'Calc|Fee Based'!B245","v":""},{"$f":"'Calc|Fee Based'!C245","v":""},{"$f":"'Calc|Fee Based'!D245","v":""},{"$f":"'Calc|Fee Based'!E245","v":""},{"$f":"'Calc|Fee Based'!F245","v":""},{"$f":"'Calc|Fee Based'!G245","v":""},0,{"$f":"IF(AND(B247='Calc|Fee Based'!B245,C247='Calc|Fee Based'!C245,D247='Calc|Fee Based'!D245,E247='Calc|Fee Based'!E245, F247='Calc|Fee Based'!F245,G247='Calc|Fee Based'!G245, H247='Calc|Fee Based'!H245),0,1)","v":0}]
[237,{"$f":"'Calc|Fee Based'!B246","v":""},{"$f":"'Calc|Fee Based'!C246","v":""},{"$f":"'Calc|Fee Based'!D246","v":""},{"$f":"'Calc|Fee Based'!E246","v":""},{"$f":"'Calc|Fee Based'!F246","v":""},{"$f":"'Calc|Fee Based'!G246","v":""},0,{"$f":"IF(AND(B248='Calc|Fee Based'!B246,C248='Calc|Fee Based'!C246,D248='Calc|Fee Based'!D246,E248='Calc|Fee Based'!E246, F248='Calc|Fee Based'!F246,G248='Calc|Fee Based'!G246, H248='Calc|Fee Based'!H246),0,1)","v":0}]
[238,{"$f":"'Calc|Fee Based'!B247","v":""},{"$f":"'Calc|Fee Based'!C247","v":""},{"$f":"'Calc|Fee Based'!D247","v":""},{"$f":"'Calc|Fee Based'!E247","v":""},{"$f":"'Calc|Fee Based'!F247","v":""},{"$f":"'Calc|Fee Based'!G247","v":""},0,{"$f":"IF(AND(B249='Calc|Fee Based'!B247,C249='Calc|Fee Based'!C247,D249='Calc|Fee Based'!D247,E249='Calc|Fee Based'!E247, F249='Calc|Fee Based'!F247,G249='Calc|Fee Based'!G247, H249='Calc|Fee Based'!H247),0,1)","v":0}]
[239,{"$f":"'Calc|Fee Based'!B248","v":""},{"$f":"'Calc|Fee Based'!C248","v":""},{"$f":"'Calc|Fee Based'!D248","v":""},{"$f":"'Calc|Fee Based'!E248","v":""},{"$f":"'Calc|Fee Based'!F248","v":""},{"$f":"'Calc|Fee Based'!G248","v":""},0,{"$f":"IF(AND(B250='Calc|Fee Based'!B248,C250='Calc|Fee Based'!C248,D250='Calc|Fee Based'!D248,E250='Calc|Fee Based'!E248, F250='Calc|Fee Based'!F248,G250='Calc|Fee Based'!G248, H250='Calc|Fee Based'!H248),0,1)","v":0}]
[240,{"$f":"'Calc|Fee Based'!B249","v":""},{"$f":"'Calc|Fee Based'!C249","v":""},{"$f":"'Calc|Fee Based'!D249","v":""},{"$f":"'Calc|Fee Based'!E249","v":""},{"$f":"'Calc|Fee Based'!F249","v":""},{"$f":"'Calc|Fee Based'!G249","v":""},0,{"$f":"IF(AND(B251='Calc|Fee Based'!B249,C251='Calc|Fee Based'!C249,D251='Calc|Fee Based'!D249,E251='Calc|Fee Based'!E249, F251='Calc|Fee Based'!F249,G251='Calc|Fee Based'!G249, H251='Calc|Fee Based'!H249),0,1)","v":0}]
[241,{"$f":"'Calc|Fee Based'!B250","v":""},{"$f":"'Calc|Fee Based'!C250","v":""},{"$f":"'Calc|Fee Based'!D250","v":""},{"$f":"'Calc|Fee Based'!E250","v":""},{"$f":"'Calc|Fee Based'!F250","v":""},{"$f":"'Calc|Fee Based'!G250","v":""},0,{"$f":"IF(AND(B252='Calc|Fee Based'!B250,C252='Calc|Fee Based'!C250,D252='Calc|Fee Based'!D250,E252='Calc|Fee Based'!E250, F252='Calc|Fee Based'!F250,G252='Calc|Fee Based'!G250, H252='Calc|Fee Based'!H250),0,1)","v":0}]
[242,{"$f":"'Calc|Fee Based'!B251","v":""},{"$f":"'Calc|Fee Based'!C251","v":""},{"$f":"'Calc|Fee Based'!D251","v":""},{"$f":"'Calc|Fee Based'!E251","v":""},{"$f":"'Calc|Fee Based'!F251","v":""},{"$f":"'Calc|Fee Based'!G251","v":""},0,{"$f":"IF(AND(B253='Calc|Fee Based'!B251,C253='Calc|Fee Based'!C251,D253='Calc|Fee Based'!D251,E253='Calc|Fee Based'!E251, F253='Calc|Fee Based'!F251,G253='Calc|Fee Based'!G251, H253='Calc|Fee Based'!H251),0,1)","v":0}]
[243,{"$f":"'Calc|Fee Based'!B252","v":""},{"$f":"'Calc|Fee Based'!C252","v":""},{"$f":"'Calc|Fee Based'!D252","v":""},{"$f":"'Calc|Fee Based'!E252","v":""},{"$f":"'Calc|Fee Based'!F252","v":""},{"$f":"'Calc|Fee Based'!G252","v":""},0,{"$f":"IF(AND(B254='Calc|Fee Based'!B252,C254='Calc|Fee Based'!C252,D254='Calc|Fee Based'!D252,E254='Calc|Fee Based'!E252, F254='Calc|Fee Based'!F252,G254='Calc|Fee Based'!G252, H254='Calc|Fee Based'!H252),0,1)","v":0}]
[244,{"$f":"'Calc|Fee Based'!B253","v":""},{"$f":"'Calc|Fee Based'!C253","v":""},{"$f":"'Calc|Fee Based'!D253","v":""},{"$f":"'Calc|Fee Based'!E253","v":""},{"$f":"'Calc|Fee Based'!F253","v":""},{"$f":"'Calc|Fee Based'!G253","v":""},0,{"$f":"IF(AND(B255='Calc|Fee Based'!B253,C255='Calc|Fee Based'!C253,D255='Calc|Fee Based'!D253,E255='Calc|Fee Based'!E253, F255='Calc|Fee Based'!F253,G255='Calc|Fee Based'!G253, H255='Calc|Fee Based'!H253),0,1)","v":0}]
[245,{"$f":"'Calc|Fee Based'!B254","v":""},{"$f":"'Calc|Fee Based'!C254","v":""},{"$f":"'Calc|Fee Based'!D254","v":""},{"$f":"'Calc|Fee Based'!E254","v":""},{"$f":"'Calc|Fee Based'!F254","v":""},{"$f":"'Calc|Fee Based'!G254","v":""},0,{"$f":"IF(AND(B256='Calc|Fee Based'!B254,C256='Calc|Fee Based'!C254,D256='Calc|Fee Based'!D254,E256='Calc|Fee Based'!E254, F256='Calc|Fee Based'!F254,G256='Calc|Fee Based'!G254, H256='Calc|Fee Based'!H254),0,1)","v":0}]
[246,{"$f":"'Calc|Fee Based'!B255","v":""},{"$f":"'Calc|Fee Based'!C255","v":""},{"$f":"'Calc|Fee Based'!D255","v":""},{"$f":"'Calc|Fee Based'!E255","v":""},{"$f":"'Calc|Fee Based'!F255","v":""},{"$f":"'Calc|Fee Based'!G255","v":""},0,{"$f":"IF(AND(B257='Calc|Fee Based'!B255,C257='Calc|Fee Based'!C255,D257='Calc|Fee Based'!D255,E257='Calc|Fee Based'!E255, F257='Calc|Fee Based'!F255,G257='Calc|Fee Based'!G255, H257='Calc|Fee Based'!H255),0,1)","v":0}]
[247,{"$f":"'Calc|Fee Based'!B256","v":""},{"$f":"'Calc|Fee Based'!C256","v":""},{"$f":"'Calc|Fee Based'!D256","v":""},{"$f":"'Calc|Fee Based'!E256","v":""},{"$f":"'Calc|Fee Based'!F256","v":""},{"$f":"'Calc|Fee Based'!G256","v":""},0,{"$f":"IF(AND(B258='Calc|Fee Based'!B256,C258='Calc|Fee Based'!C256,D258='Calc|Fee Based'!D256,E258='Calc|Fee Based'!E256, F258='Calc|Fee Based'!F256,G258='Calc|Fee Based'!G256, H258='Calc|Fee Based'!H256),0,1)","v":0}]
[248,{"$f":"'Calc|Fee Based'!B257","v":""},{"$f":"'Calc|Fee Based'!C257","v":""},{"$f":"'Calc|Fee Based'!D257","v":""},{"$f":"'Calc|Fee Based'!E257","v":""},{"$f":"'Calc|Fee Based'!F257","v":""},{"$f":"'Calc|Fee Based'!G257","v":""},0,{"$f":"IF(AND(B259='Calc|Fee Based'!B257,C259='Calc|Fee Based'!C257,D259='Calc|Fee Based'!D257,E259='Calc|Fee Based'!E257, F259='Calc|Fee Based'!F257,G259='Calc|Fee Based'!G257, H259='Calc|Fee Based'!H257),0,1)","v":0}]
[249,{"$f":"'Calc|Fee Based'!B258","v":""},{"$f":"'Calc|Fee Based'!C258","v":""},{"$f":"'Calc|Fee Based'!D258","v":""},{"$f":"'Calc|Fee Based'!E258","v":""},{"$f":"'Calc|Fee Based'!F258","v":""},{"$f":"'Calc|Fee Based'!G258","v":""},0,{"$f":"IF(AND(B260='Calc|Fee Based'!B258,C260='Calc|Fee Based'!C258,D260='Calc|Fee Based'!D258,E260='Calc|Fee Based'!E258, F260='Calc|Fee Based'!F258,G260='Calc|Fee Based'!G258, H260='Calc|Fee Based'!H258),0,1)","v":0}]
[250,{"$f":"'Calc|Fee Based'!B259","v":""},{"$f":"'Calc|Fee Based'!C259","v":""},{"$f":"'Calc|Fee Based'!D259","v":""},{"$f":"'Calc|Fee Based'!E259","v":""},{"$f":"'Calc|Fee Based'!F259","v":""},{"$f":"'Calc|Fee Based'!G259","v":""},0,{"$f":"IF(AND(B261='Calc|Fee Based'!B259,C261='Calc|Fee Based'!C259,D261='Calc|Fee Based'!D259,E261='Calc|Fee Based'!E259, F261='Calc|Fee Based'!F259,G261='Calc|Fee Based'!G259, H261='Calc|Fee Based'!H259),0,1)","v":0}]
[251,{"$f":"'Calc|Fee Based'!B260","v":""},{"$f":"'Calc|Fee Based'!C260","v":""},{"$f":"'Calc|Fee Based'!D260","v":""},{"$f":"'Calc|Fee Based'!E260","v":""},{"$f":"'Calc|Fee Based'!F260","v":""},{"$f":"'Calc|Fee Based'!G260","v":""},0,{"$f":"IF(AND(B262='Calc|Fee Based'!B260,C262='Calc|Fee Based'!C260,D262='Calc|Fee Based'!D260,E262='Calc|Fee Based'!E260, F262='Calc|Fee Based'!F260,G262='Calc|Fee Based'!G260, H262='Calc|Fee Based'!H260),0,1)","v":0}]
[252,{"$f":"'Calc|Fee Based'!B261","v":""},{"$f":"'Calc|Fee Based'!C261","v":""},{"$f":"'Calc|Fee Based'!D261","v":""},{"$f":"'Calc|Fee Based'!E261","v":""},{"$f":"'Calc|Fee Based'!F261","v":""},{"$f":"'Calc|Fee Based'!G261","v":""},0,{"$f":"IF(AND(B263='Calc|Fee Based'!B261,C263='Calc|Fee Based'!C261,D263='Calc|Fee Based'!D261,E263='Calc|Fee Based'!E261, F263='Calc|Fee Based'!F261,G263='Calc|Fee Based'!G261, H263='Calc|Fee Based'!H261),0,1)","v":0}]
[253,{"$f":"'Calc|Fee Based'!B262","v":""},{"$f":"'Calc|Fee Based'!C262","v":""},{"$f":"'Calc|Fee Based'!D262","v":""},{"$f":"'Calc|Fee Based'!E262","v":""},{"$f":"'Calc|Fee Based'!F262","v":""},{"$f":"'Calc|Fee Based'!G262","v":""},0,{"$f":"IF(AND(B264='Calc|Fee Based'!B262,C264='Calc|Fee Based'!C262,D264='Calc|Fee Based'!D262,E264='Calc|Fee Based'!E262, F264='Calc|Fee Based'!F262,G264='Calc|Fee Based'!G262, H264='Calc|Fee Based'!H262),0,1)","v":0}]
[254,{"$f":"'Calc|Fee Based'!B263","v":""},{"$f":"'Calc|Fee Based'!C263","v":""},{"$f":"'Calc|Fee Based'!D263","v":""},{"$f":"'Calc|Fee Based'!E263","v":""},{"$f":"'Calc|Fee Based'!F263","v":""},{"$f":"'Calc|Fee Based'!G263","v":""},0,{"$f":"IF(AND(B265='Calc|Fee Based'!B263,C265='Calc|Fee Based'!C263,D265='Calc|Fee Based'!D263,E265='Calc|Fee Based'!E263, F265='Calc|Fee Based'!F263,G265='Calc|Fee Based'!G263, H265='Calc|Fee Based'!H263),0,1)","v":0}]
[255,{"$f":"'Calc|Fee Based'!B264","v":""},{"$f":"'Calc|Fee Based'!C264","v":""},{"$f":"'Calc|Fee Based'!D264","v":""},{"$f":"'Calc|Fee Based'!E264","v":""},{"$f":"'Calc|Fee Based'!F264","v":""},{"$f":"'Calc|Fee Based'!G264","v":""},0,{"$f":"IF(AND(B266='Calc|Fee Based'!B264,C266='Calc|Fee Based'!C264,D266='Calc|Fee Based'!D264,E266='Calc|Fee Based'!E264, F266='Calc|Fee Based'!F264,G266='Calc|Fee Based'!G264, H266='Calc|Fee Based'!H264),0,1)","v":0}]
[256,{"$f":"'Calc|Fee Based'!B265","v":""},{"$f":"'Calc|Fee Based'!C265","v":""},{"$f":"'Calc|Fee Based'!D265","v":""},{"$f":"'Calc|Fee Based'!E265","v":""},{"$f":"'Calc|Fee Based'!F265","v":""},{"$f":"'Calc|Fee Based'!G265","v":""},0,{"$f":"IF(AND(B267='Calc|Fee Based'!B265,C267='Calc|Fee Based'!C265,D267='Calc|Fee Based'!D265,E267='Calc|Fee Based'!E265, F267='Calc|Fee Based'!F265,G267='Calc|Fee Based'!G265, H267='Calc|Fee Based'!H265),0,1)","v":0}]
[257,{"$f":"'Calc|Fee Based'!B266","v":""},{"$f":"'Calc|Fee Based'!C266","v":""},{"$f":"'Calc|Fee Based'!D266","v":""},{"$f":"'Calc|Fee Based'!E266","v":""},{"$f":"'Calc|Fee Based'!F266","v":""},{"$f":"'Calc|Fee Based'!G266","v":""},0,{"$f":"IF(AND(B268='Calc|Fee Based'!B266,C268='Calc|Fee Based'!C266,D268='Calc|Fee Based'!D266,E268='Calc|Fee Based'!E266, F268='Calc|Fee Based'!F266,G268='Calc|Fee Based'!G266, H268='Calc|Fee Based'!H266),0,1)","v":0}]
[258,{"$f":"'Calc|Fee Based'!B267","v":""},{"$f":"'Calc|Fee Based'!C267","v":""},{"$f":"'Calc|Fee Based'!D267","v":""},{"$f":"'Calc|Fee Based'!E267","v":""},{"$f":"'Calc|Fee Based'!F267","v":""},{"$f":"'Calc|Fee Based'!G267","v":""},0,{"$f":"IF(AND(B269='Calc|Fee Based'!B267,C269='Calc|Fee Based'!C267,D269='Calc|Fee Based'!D267,E269='Calc|Fee Based'!E267, F269='Calc|Fee Based'!F267,G269='Calc|Fee Based'!G267, H269='Calc|Fee Based'!H267),0,1)","v":0}]
[259,{"$f":"'Calc|Fee Based'!B268","v":""},{"$f":"'Calc|Fee Based'!C268","v":""},{"$f":"'Calc|Fee Based'!D268","v":""},{"$f":"'Calc|Fee Based'!E268","v":""},{"$f":"'Calc|Fee Based'!F268","v":""},{"$f":"'Calc|Fee Based'!G268","v":""},0,{"$f":"IF(AND(B270='Calc|Fee Based'!B268,C270='Calc|Fee Based'!C268,D270='Calc|Fee Based'!D268,E270='Calc|Fee Based'!E268, F270='Calc|Fee Based'!F268,G270='Calc|Fee Based'!G268, H270='Calc|Fee Based'!H268),0,1)","v":0}]
[260,{"$f":"'Calc|Fee Based'!B269","v":""},{"$f":"'Calc|Fee Based'!C269","v":""},{"$f":"'Calc|Fee Based'!D269","v":""},{"$f":"'Calc|Fee Based'!E269","v":""},{"$f":"'Calc|Fee Based'!F269","v":""},{"$f":"'Calc|Fee Based'!G269","v":""},0,{"$f":"IF(AND(B271='Calc|Fee Based'!B269,C271='Calc|Fee Based'!C269,D271='Calc|Fee Based'!D269,E271='Calc|Fee Based'!E269, F271='Calc|Fee Based'!F269,G271='Calc|Fee Based'!G269, H271='Calc|Fee Based'!H269),0,1)","v":0}]
[261,{"$f":"'Calc|Fee Based'!B270","v":""},{"$f":"'Calc|Fee Based'!C270","v":""},{"$f":"'Calc|Fee Based'!D270","v":""},{"$f":"'Calc|Fee Based'!E270","v":""},{"$f":"'Calc|Fee Based'!F270","v":""},{"$f":"'Calc|Fee Based'!G270","v":""},0,{"$f":"IF(AND(B272='Calc|Fee Based'!B270,C272='Calc|Fee Based'!C270,D272='Calc|Fee Based'!D270,E272='Calc|Fee Based'!E270, F272='Calc|Fee Based'!F270,G272='Calc|Fee Based'!G270, H272='Calc|Fee Based'!H270),0,1)","v":0}]
[262,{"$f":"'Calc|Fee Based'!B271","v":""},{"$f":"'Calc|Fee Based'!C271","v":""},{"$f":"'Calc|Fee Based'!D271","v":""},{"$f":"'Calc|Fee Based'!E271","v":""},{"$f":"'Calc|Fee Based'!F271","v":""},{"$f":"'Calc|Fee Based'!G271","v":""},0,{"$f":"IF(AND(B273='Calc|Fee Based'!B271,C273='Calc|Fee Based'!C271,D273='Calc|Fee Based'!D271,E273='Calc|Fee Based'!E271, F273='Calc|Fee Based'!F271,G273='Calc|Fee Based'!G271, H273='Calc|Fee Based'!H271),0,1)","v":0}]
[263,{"$f":"'Calc|Fee Based'!B272","v":""},{"$f":"'Calc|Fee Based'!C272","v":""},{"$f":"'Calc|Fee Based'!D272","v":""},{"$f":"'Calc|Fee Based'!E272","v":""},{"$f":"'Calc|Fee Based'!F272","v":""},{"$f":"'Calc|Fee Based'!G272","v":""},0,{"$f":"IF(AND(B274='Calc|Fee Based'!B272,C274='Calc|Fee Based'!C272,D274='Calc|Fee Based'!D272,E274='Calc|Fee Based'!E272, F274='Calc|Fee Based'!F272,G274='Calc|Fee Based'!G272, H274='Calc|Fee Based'!H272),0,1)","v":0}]
[264,{"$f":"'Calc|Fee Based'!B273","v":""},{"$f":"'Calc|Fee Based'!C273","v":""},{"$f":"'Calc|Fee Based'!D273","v":""},{"$f":"'Calc|Fee Based'!E273","v":""},{"$f":"'Calc|Fee Based'!F273","v":""},{"$f":"'Calc|Fee Based'!G273","v":""},0,{"$f":"IF(AND(B275='Calc|Fee Based'!B273,C275='Calc|Fee Based'!C273,D275='Calc|Fee Based'!D273,E275='Calc|Fee Based'!E273, F275='Calc|Fee Based'!F273,G275='Calc|Fee Based'!G273, H275='Calc|Fee Based'!H273),0,1)","v":0}]
[265,{"$f":"'Calc|Fee Based'!B274","v":""},{"$f":"'Calc|Fee Based'!C274","v":""},{"$f":"'Calc|Fee Based'!D274","v":""},{"$f":"'Calc|Fee Based'!E274","v":""},{"$f":"'Calc|Fee Based'!F274","v":""},{"$f":"'Calc|Fee Based'!G274","v":""},0,{"$f":"IF(AND(B276='Calc|Fee Based'!B274,C276='Calc|Fee Based'!C274,D276='Calc|Fee Based'!D274,E276='Calc|Fee Based'!E274, F276='Calc|Fee Based'!F274,G276='Calc|Fee Based'!G274, H276='Calc|Fee Based'!H274),0,1)","v":0}]
[266,{"$f":"'Calc|Fee Based'!B275","v":""},{"$f":"'Calc|Fee Based'!C275","v":""},{"$f":"'Calc|Fee Based'!D275","v":""},{"$f":"'Calc|Fee Based'!E275","v":""},{"$f":"'Calc|Fee Based'!F275","v":""},{"$f":"'Calc|Fee Based'!G275","v":""},0,{"$f":"IF(AND(B277='Calc|Fee Based'!B275,C277='Calc|Fee Based'!C275,D277='Calc|Fee Based'!D275,E277='Calc|Fee Based'!E275, F277='Calc|Fee Based'!F275,G277='Calc|Fee Based'!G275, H277='Calc|Fee Based'!H275),0,1)","v":0}]
[267,{"$f":"'Calc|Fee Based'!B276","v":""},{"$f":"'Calc|Fee Based'!C276","v":""},{"$f":"'Calc|Fee Based'!D276","v":""},{"$f":"'Calc|Fee Based'!E276","v":""},{"$f":"'Calc|Fee Based'!F276","v":""},{"$f":"'Calc|Fee Based'!G276","v":""},0,{"$f":"IF(AND(B278='Calc|Fee Based'!B276,C278='Calc|Fee Based'!C276,D278='Calc|Fee Based'!D276,E278='Calc|Fee Based'!E276, F278='Calc|Fee Based'!F276,G278='Calc|Fee Based'!G276, H278='Calc|Fee Based'!H276),0,1)","v":0}]
[268,{"$f":"'Calc|Fee Based'!B277","v":""},{"$f":"'Calc|Fee Based'!C277","v":""},{"$f":"'Calc|Fee Based'!D277","v":""},{"$f":"'Calc|Fee Based'!E277","v":""},{"$f":"'Calc|Fee Based'!F277","v":""},{"$f":"'Calc|Fee Based'!G277","v":""},0,{"$f":"IF(AND(B279='Calc|Fee Based'!B277,C279='Calc|Fee Based'!C277,D279='Calc|Fee Based'!D277,E279='Calc|Fee Based'!E277, F279='Calc|Fee Based'!F277,G279='Calc|Fee Based'!G277, H279='Calc|Fee Based'!H277),0,1)","v":0}]
[269,{"$f":"'Calc|Fee Based'!B278","v":""},{"$f":"'Calc|Fee Based'!C278","v":""},{"$f":"'Calc|Fee Based'!D278","v":""},{"$f":"'Calc|Fee Based'!E278","v":""},{"$f":"'Calc|Fee Based'!F278","v":""},{"$f":"'Calc|Fee Based'!G278","v":""},0,{"$f":"IF(AND(B280='Calc|Fee Based'!B278,C280='Calc|Fee Based'!C278,D280='Calc|Fee Based'!D278,E280='Calc|Fee Based'!E278, F280='Calc|Fee Based'!F278,G280='Calc|Fee Based'!G278, H280='Calc|Fee Based'!H278),0,1)","v":0}]
[270,{"$f":"'Calc|Fee Based'!B279","v":""},{"$f":"'Calc|Fee Based'!C279","v":""},{"$f":"'Calc|Fee Based'!D279","v":""},{"$f":"'Calc|Fee Based'!E279","v":""},{"$f":"'Calc|Fee Based'!F279","v":""},{"$f":"'Calc|Fee Based'!G279","v":""},0,{"$f":"IF(AND(B281='Calc|Fee Based'!B279,C281='Calc|Fee Based'!C279,D281='Calc|Fee Based'!D279,E281='Calc|Fee Based'!E279, F281='Calc|Fee Based'!F279,G281='Calc|Fee Based'!G279, H281='Calc|Fee Based'!H279),0,1)","v":0}]
[271,{"$f":"'Calc|Fee Based'!B280","v":""},{"$f":"'Calc|Fee Based'!C280","v":""},{"$f":"'Calc|Fee Based'!D280","v":""},{"$f":"'Calc|Fee Based'!E280","v":""},{"$f":"'Calc|Fee Based'!F280","v":""},{"$f":"'Calc|Fee Based'!G280","v":""},0,{"$f":"IF(AND(B282='Calc|Fee Based'!B280,C282='Calc|Fee Based'!C280,D282='Calc|Fee Based'!D280,E282='Calc|Fee Based'!E280, F282='Calc|Fee Based'!F280,G282='Calc|Fee Based'!G280, H282='Calc|Fee Based'!H280),0,1)","v":0}]
[272,{"$f":"'Calc|Fee Based'!B281","v":""},{"$f":"'Calc|Fee Based'!C281","v":""},{"$f":"'Calc|Fee Based'!D281","v":""},{"$f":"'Calc|Fee Based'!E281","v":""},{"$f":"'Calc|Fee Based'!F281","v":""},{"$f":"'Calc|Fee Based'!G281","v":""},0,{"$f":"IF(AND(B283='Calc|Fee Based'!B281,C283='Calc|Fee Based'!C281,D283='Calc|Fee Based'!D281,E283='Calc|Fee Based'!E281, F283='Calc|Fee Based'!F281,G283='Calc|Fee Based'!G281, H283='Calc|Fee Based'!H281),0,1)","v":0}]
[273,{"$f":"'Calc|Fee Based'!B282","v":""},{"$f":"'Calc|Fee Based'!C282","v":""},{"$f":"'Calc|Fee Based'!D282","v":""},{"$f":"'Calc|Fee Based'!E282","v":""},{"$f":"'Calc|Fee Based'!F282","v":""},{"$f":"'Calc|Fee Based'!G282","v":""},0,{"$f":"IF(AND(B284='Calc|Fee Based'!B282,C284='Calc|Fee Based'!C282,D284='Calc|Fee Based'!D282,E284='Calc|Fee Based'!E282, F284='Calc|Fee Based'!F282,G284='Calc|Fee Based'!G282, H284='Calc|Fee Based'!H282),0,1)","v":0}]
[274,{"$f":"'Calc|Fee Based'!B283","v":""},{"$f":"'Calc|Fee Based'!C283","v":""},{"$f":"'Calc|Fee Based'!D283","v":""},{"$f":"'Calc|Fee Based'!E283","v":""},{"$f":"'Calc|Fee Based'!F283","v":""},{"$f":"'Calc|Fee Based'!G283","v":""},0,{"$f":"IF(AND(B285='Calc|Fee Based'!B283,C285='Calc|Fee Based'!C283,D285='Calc|Fee Based'!D283,E285='Calc|Fee Based'!E283, F285='Calc|Fee Based'!F283,G285='Calc|Fee Based'!G283, H285='Calc|Fee Based'!H283),0,1)","v":0}]
[275,{"$f":"'Calc|Fee Based'!B284","v":""},{"$f":"'Calc|Fee Based'!C284","v":""},{"$f":"'Calc|Fee Based'!D284","v":""},{"$f":"'Calc|Fee Based'!E284","v":""},{"$f":"'Calc|Fee Based'!F284","v":""},{"$f":"'Calc|Fee Based'!G284","v":""},0,{"$f":"IF(AND(B286='Calc|Fee Based'!B284,C286='Calc|Fee Based'!C284,D286='Calc|Fee Based'!D284,E286='Calc|Fee Based'!E284, F286='Calc|Fee Based'!F284,G286='Calc|Fee Based'!G284, H286='Calc|Fee Based'!H284),0,1)","v":0}]
[276,{"$f":"'Calc|Fee Based'!B285","v":""},{"$f":"'Calc|Fee Based'!C285","v":""},{"$f":"'Calc|Fee Based'!D285","v":""},{"$f":"'Calc|Fee Based'!E285","v":""},{"$f":"'Calc|Fee Based'!F285","v":""},{"$f":"'Calc|Fee Based'!G285","v":""},0,{"$f":"IF(AND(B287='Calc|Fee Based'!B285,C287='Calc|Fee Based'!C285,D287='Calc|Fee Based'!D285,E287='Calc|Fee Based'!E285, F287='Calc|Fee Based'!F285,G287='Calc|Fee Based'!G285, H287='Calc|Fee Based'!H285),0,1)","v":0}]
[277,{"$f":"'Calc|Fee Based'!B286","v":""},{"$f":"'Calc|Fee Based'!C286","v":""},{"$f":"'Calc|Fee Based'!D286","v":""},{"$f":"'Calc|Fee Based'!E286","v":""},{"$f":"'Calc|Fee Based'!F286","v":""},{"$f":"'Calc|Fee Based'!G286","v":""},0,{"$f":"IF(AND(B288='Calc|Fee Based'!B286,C288='Calc|Fee Based'!C286,D288='Calc|Fee Based'!D286,E288='Calc|Fee Based'!E286, F288='Calc|Fee Based'!F286,G288='Calc|Fee Based'!G286, H288='Calc|Fee Based'!H286),0,1)","v":0}]
[278,{"$f":"'Calc|Fee Based'!B287","v":""},{"$f":"'Calc|Fee Based'!C287","v":""},{"$f":"'Calc|Fee Based'!D287","v":""},{"$f":"'Calc|Fee Based'!E287","v":""},{"$f":"'Calc|Fee Based'!F287","v":""},{"$f":"'Calc|Fee Based'!G287","v":""},0,{"$f":"IF(AND(B289='Calc|Fee Based'!B287,C289='Calc|Fee Based'!C287,D289='Calc|Fee Based'!D287,E289='Calc|Fee Based'!E287, F289='Calc|Fee Based'!F287,G289='Calc|Fee Based'!G287, H289='Calc|Fee Based'!H287),0,1)","v":0}]
[279,{"$f":"'Calc|Fee Based'!B288","v":""},{"$f":"'Calc|Fee Based'!C288","v":""},{"$f":"'Calc|Fee Based'!D288","v":""},{"$f":"'Calc|Fee Based'!E288","v":""},{"$f":"'Calc|Fee Based'!F288","v":""},{"$f":"'Calc|Fee Based'!G288","v":""},0,{"$f":"IF(AND(B290='Calc|Fee Based'!B288,C290='Calc|Fee Based'!C288,D290='Calc|Fee Based'!D288,E290='Calc|Fee Based'!E288, F290='Calc|Fee Based'!F288,G290='Calc|Fee Based'!G288, H290='Calc|Fee Based'!H288),0,1)","v":0}]
[280,{"$f":"'Calc|Fee Based'!B289","v":""},{"$f":"'Calc|Fee Based'!C289","v":""},{"$f":"'Calc|Fee Based'!D289","v":""},{"$f":"'Calc|Fee Based'!E289","v":""},{"$f":"'Calc|Fee Based'!F289","v":""},{"$f":"'Calc|Fee Based'!G289","v":""},0,{"$f":"IF(AND(B291='Calc|Fee Based'!B289,C291='Calc|Fee Based'!C289,D291='Calc|Fee Based'!D289,E291='Calc|Fee Based'!E289, F291='Calc|Fee Based'!F289,G291='Calc|Fee Based'!G289, H291='Calc|Fee Based'!H289),0,1)","v":0}]
[281,{"$f":"'Calc|Fee Based'!B290","v":""},{"$f":"'Calc|Fee Based'!C290","v":""},{"$f":"'Calc|Fee Based'!D290","v":""},{"$f":"'Calc|Fee Based'!E290","v":""},{"$f":"'Calc|Fee Based'!F290","v":""},{"$f":"'Calc|Fee Based'!G290","v":""},0,{"$f":"IF(AND(B292='Calc|Fee Based'!B290,C292='Calc|Fee Based'!C290,D292='Calc|Fee Based'!D290,E292='Calc|Fee Based'!E290, F292='Calc|Fee Based'!F290,G292='Calc|Fee Based'!G290, H292='Calc|Fee Based'!H290),0,1)","v":0}]
[282,{"$f":"'Calc|Fee Based'!B291","v":""},{"$f":"'Calc|Fee Based'!C291","v":""},{"$f":"'Calc|Fee Based'!D291","v":""},{"$f":"'Calc|Fee Based'!E291","v":""},{"$f":"'Calc|Fee Based'!F291","v":""},{"$f":"'Calc|Fee Based'!G291","v":""},0,{"$f":"IF(AND(B293='Calc|Fee Based'!B291,C293='Calc|Fee Based'!C291,D293='Calc|Fee Based'!D291,E293='Calc|Fee Based'!E291, F293='Calc|Fee Based'!F291,G293='Calc|Fee Based'!G291, H293='Calc|Fee Based'!H291),0,1)","v":0}]
[283,{"$f":"'Calc|Fee Based'!B292","v":""},{"$f":"'Calc|Fee Based'!C292","v":""},{"$f":"'Calc|Fee Based'!D292","v":""},{"$f":"'Calc|Fee Based'!E292","v":""},{"$f":"'Calc|Fee Based'!F292","v":""},{"$f":"'Calc|Fee Based'!G292","v":""},0,{"$f":"IF(AND(B294='Calc|Fee Based'!B292,C294='Calc|Fee Based'!C292,D294='Calc|Fee Based'!D292,E294='Calc|Fee Based'!E292, F294='Calc|Fee Based'!F292,G294='Calc|Fee Based'!G292, H294='Calc|Fee Based'!H292),0,1)","v":0}]
[284,{"$f":"'Calc|Fee Based'!B293","v":""},{"$f":"'Calc|Fee Based'!C293","v":""},{"$f":"'Calc|Fee Based'!D293","v":""},{"$f":"'Calc|Fee Based'!E293","v":""},{"$f":"'Calc|Fee Based'!F293","v":""},{"$f":"'Calc|Fee Based'!G293","v":""},0,{"$f":"IF(AND(B295='Calc|Fee Based'!B293,C295='Calc|Fee Based'!C293,D295='Calc|Fee Based'!D293,E295='Calc|Fee Based'!E293, F295='Calc|Fee Based'!F293,G295='Calc|Fee Based'!G293, H295='Calc|Fee Based'!H293),0,1)","v":0}]
[285,{"$f":"'Calc|Fee Based'!B294","v":""},{"$f":"'Calc|Fee Based'!C294","v":""},{"$f":"'Calc|Fee Based'!D294","v":""},{"$f":"'Calc|Fee Based'!E294","v":""},{"$f":"'Calc|Fee Based'!F294","v":""},{"$f":"'Calc|Fee Based'!G294","v":""},0,{"$f":"IF(AND(B296='Calc|Fee Based'!B294,C296='Calc|Fee Based'!C294,D296='Calc|Fee Based'!D294,E296='Calc|Fee Based'!E294, F296='Calc|Fee Based'!F294,G296='Calc|Fee Based'!G294, H296='Calc|Fee Based'!H294),0,1)","v":0}]
[286,{"$f":"'Calc|Fee Based'!B295","v":""},{"$f":"'Calc|Fee Based'!C295","v":""},{"$f":"'Calc|Fee Based'!D295","v":""},{"$f":"'Calc|Fee Based'!E295","v":""},{"$f":"'Calc|Fee Based'!F295","v":""},{"$f":"'Calc|Fee Based'!G295","v":""},0,{"$f":"IF(AND(B297='Calc|Fee Based'!B295,C297='Calc|Fee Based'!C295,D297='Calc|Fee Based'!D295,E297='Calc|Fee Based'!E295, F297='Calc|Fee Based'!F295,G297='Calc|Fee Based'!G295, H297='Calc|Fee Based'!H295),0,1)","v":0}]
[287,{"$f":"'Calc|Fee Based'!B296","v":""},{"$f":"'Calc|Fee Based'!C296","v":""},{"$f":"'Calc|Fee Based'!D296","v":""},{"$f":"'Calc|Fee Based'!E296","v":""},{"$f":"'Calc|Fee Based'!F296","v":""},{"$f":"'Calc|Fee Based'!G296","v":""},0,{"$f":"IF(AND(B298='Calc|Fee Based'!B296,C298='Calc|Fee Based'!C296,D298='Calc|Fee Based'!D296,E298='Calc|Fee Based'!E296, F298='Calc|Fee Based'!F296,G298='Calc|Fee Based'!G296, H298='Calc|Fee Based'!H296),0,1)","v":0}]
[288,{"$f":"'Calc|Fee Based'!B297","v":""},{"$f":"'Calc|Fee Based'!C297","v":""},{"$f":"'Calc|Fee Based'!D297","v":""},{"$f":"'Calc|Fee Based'!E297","v":""},{"$f":"'Calc|Fee Based'!F297","v":""},{"$f":"'Calc|Fee Based'!G297","v":""},0,{"$f":"IF(AND(B299='Calc|Fee Based'!B297,C299='Calc|Fee Based'!C297,D299='Calc|Fee Based'!D297,E299='Calc|Fee Based'!E297, F299='Calc|Fee Based'!F297,G299='Calc|Fee Based'!G297, H299='Calc|Fee Based'!H297),0,1)","v":0}]
[289,{"$f":"'Calc|Fee Based'!B298","v":""},{"$f":"'Calc|Fee Based'!C298","v":""},{"$f":"'Calc|Fee Based'!D298","v":""},{"$f":"'Calc|Fee Based'!E298","v":""},{"$f":"'Calc|Fee Based'!F298","v":""},{"$f":"'Calc|Fee Based'!G298","v":""},0,{"$f":"IF(AND(B300='Calc|Fee Based'!B298,C300='Calc|Fee Based'!C298,D300='Calc|Fee Based'!D298,E300='Calc|Fee Based'!E298, F300='Calc|Fee Based'!F298,G300='Calc|Fee Based'!G298, H300='Calc|Fee Based'!H298),0,1)","v":0}]
[290,{"$f":"'Calc|Fee Based'!B299","v":""},{"$f":"'Calc|Fee Based'!C299","v":""},{"$f":"'Calc|Fee Based'!D299","v":""},{"$f":"'Calc|Fee Based'!E299","v":""},{"$f":"'Calc|Fee Based'!F299","v":""},{"$f":"'Calc|Fee Based'!G299","v":""},0,{"$f":"IF(AND(B301='Calc|Fee Based'!B299,C301='Calc|Fee Based'!C299,D301='Calc|Fee Based'!D299,E301='Calc|Fee Based'!E299, F301='Calc|Fee Based'!F299,G301='Calc|Fee Based'!G299, H301='Calc|Fee Based'!H299),0,1)","v":0}]
[291,{"$f":"'Calc|Fee Based'!B300","v":""},{"$f":"'Calc|Fee Based'!C300","v":""},{"$f":"'Calc|Fee Based'!D300","v":""},{"$f":"'Calc|Fee Based'!E300","v":""},{"$f":"'Calc|Fee Based'!F300","v":""},{"$f":"'Calc|Fee Based'!G300","v":""},0,{"$f":"IF(AND(B302='Calc|Fee Based'!B300,C302='Calc|Fee Based'!C300,D302='Calc|Fee Based'!D300,E302='Calc|Fee Based'!E300, F302='Calc|Fee Based'!F300,G302='Calc|Fee Based'!G300, H302='Calc|Fee Based'!H300),0,1)","v":0}]
[292,{"$f":"'Calc|Fee Based'!B301","v":""},{"$f":"'Calc|Fee Based'!C301","v":""},{"$f":"'Calc|Fee Based'!D301","v":""},{"$f":"'Calc|Fee Based'!E301","v":""},{"$f":"'Calc|Fee Based'!F301","v":""},{"$f":"'Calc|Fee Based'!G301","v":""},0,{"$f":"IF(AND(B303='Calc|Fee Based'!B301,C303='Calc|Fee Based'!C301,D303='Calc|Fee Based'!D301,E303='Calc|Fee Based'!E301, F303='Calc|Fee Based'!F301,G303='Calc|Fee Based'!G301, H303='Calc|Fee Based'!H301),0,1)","v":0}]
[293,{"$f":"'Calc|Fee Based'!B302","v":""},{"$f":"'Calc|Fee Based'!C302","v":""},{"$f":"'Calc|Fee Based'!D302","v":""},{"$f":"'Calc|Fee Based'!E302","v":""},{"$f":"'Calc|Fee Based'!F302","v":""},{"$f":"'Calc|Fee Based'!G302","v":""},0,{"$f":"IF(AND(B304='Calc|Fee Based'!B302,C304='Calc|Fee Based'!C302,D304='Calc|Fee Based'!D302,E304='Calc|Fee Based'!E302, F304='Calc|Fee Based'!F302,G304='Calc|Fee Based'!G302, H304='Calc|Fee Based'!H302),0,1)","v":0}]
[294,{"$f":"'Calc|Fee Based'!B303","v":""},{"$f":"'Calc|Fee Based'!C303","v":""},{"$f":"'Calc|Fee Based'!D303","v":""},{"$f":"'Calc|Fee Based'!E303","v":""},{"$f":"'Calc|Fee Based'!F303","v":""},{"$f":"'Calc|Fee Based'!G303","v":""},0,{"$f":"IF(AND(B305='Calc|Fee Based'!B303,C305='Calc|Fee Based'!C303,D305='Calc|Fee Based'!D303,E305='Calc|Fee Based'!E303, F305='Calc|Fee Based'!F303,G305='Calc|Fee Based'!G303, H305='Calc|Fee Based'!H303),0,1)","v":0}]
[295,{"$f":"'Calc|Fee Based'!B304","v":""},{"$f":"'Calc|Fee Based'!C304","v":""},{"$f":"'Calc|Fee Based'!D304","v":""},{"$f":"'Calc|Fee Based'!E304","v":""},{"$f":"'Calc|Fee Based'!F304","v":""},{"$f":"'Calc|Fee Based'!G304","v":""},0,{"$f":"IF(AND(B306='Calc|Fee Based'!B304,C306='Calc|Fee Based'!C304,D306='Calc|Fee Based'!D304,E306='Calc|Fee Based'!E304, F306='Calc|Fee Based'!F304,G306='Calc|Fee Based'!G304, H306='Calc|Fee Based'!H304),0,1)","v":0}]
[296,{"$f":"'Calc|Fee Based'!B305","v":""},{"$f":"'Calc|Fee Based'!C305","v":""},{"$f":"'Calc|Fee Based'!D305","v":""},{"$f":"'Calc|Fee Based'!E305","v":""},{"$f":"'Calc|Fee Based'!F305","v":""},{"$f":"'Calc|Fee Based'!G305","v":""},0,{"$f":"IF(AND(B307='Calc|Fee Based'!B305,C307='Calc|Fee Based'!C305,D307='Calc|Fee Based'!D305,E307='Calc|Fee Based'!E305, F307='Calc|Fee Based'!F305,G307='Calc|Fee Based'!G305, H307='Calc|Fee Based'!H305),0,1)","v":0}]
[297,{"$f":"'Calc|Fee Based'!B306","v":""},{"$f":"'Calc|Fee Based'!C306","v":""},{"$f":"'Calc|Fee Based'!D306","v":""},{"$f":"'Calc|Fee Based'!E306","v":""},{"$f":"'Calc|Fee Based'!F306","v":""},{"$f":"'Calc|Fee Based'!G306","v":""},0,{"$f":"IF(AND(B308='Calc|Fee Based'!B306,C308='Calc|Fee Based'!C306,D308='Calc|Fee Based'!D306,E308='Calc|Fee Based'!E306, F308='Calc|Fee Based'!F306,G308='Calc|Fee Based'!G306, H308='Calc|Fee Based'!H306),0,1)","v":0}]
[298,{"$f":"'Calc|Fee Based'!B307","v":""},{"$f":"'Calc|Fee Based'!C307","v":""},{"$f":"'Calc|Fee Based'!D307","v":""},{"$f":"'Calc|Fee Based'!E307","v":""},{"$f":"'Calc|Fee Based'!F307","v":""},{"$f":"'Calc|Fee Based'!G307","v":""},0,{"$f":"IF(AND(B309='Calc|Fee Based'!B307,C309='Calc|Fee Based'!C307,D309='Calc|Fee Based'!D307,E309='Calc|Fee Based'!E307, F309='Calc|Fee Based'!F307,G309='Calc|Fee Based'!G307, H309='Calc|Fee Based'!H307),0,1)","v":0}]
[299,{"$f":"'Calc|Fee Based'!B308","v":""},{"$f":"'Calc|Fee Based'!C308","v":""},{"$f":"'Calc|Fee Based'!D308","v":""},{"$f":"'Calc|Fee Based'!E308","v":""},{"$f":"'Calc|Fee Based'!F308","v":""},{"$f":"'Calc|Fee Based'!G308","v":""},0,{"$f":"IF(AND(B310='Calc|Fee Based'!B308,C310='Calc|Fee Based'!C308,D310='Calc|Fee Based'!D308,E310='Calc|Fee Based'!E308, F310='Calc|Fee Based'!F308,G310='Calc|Fee Based'!G308, H310='Calc|Fee Based'!H308),0,1)","v":0}]
[300,{"$f":"'Calc|Fee Based'!B309","v":""},{"$f":"'Calc|Fee Based'!C309","v":""},{"$f":"'Calc|Fee Based'!D309","v":""},{"$f":"'Calc|Fee Based'!E309","v":""},{"$f":"'Calc|Fee Based'!F309","v":""},{"$f":"'Calc|Fee Based'!G309","v":""},0,{"$f":"IF(AND(B311='Calc|Fee Based'!B309,C311='Calc|Fee Based'!C309,D311='Calc|Fee Based'!D309,E311='Calc|Fee Based'!E309, F311='Calc|Fee Based'!F309,G311='Calc|Fee Based'!G309, H311='Calc|Fee Based'!H309),0,1)","v":0}]
[301,{"$f":"'Calc|Fee Based'!B310","v":""},{"$f":"'Calc|Fee Based'!C310","v":""},{"$f":"'Calc|Fee Based'!D310","v":""},{"$f":"'Calc|Fee Based'!E310","v":""},{"$f":"'Calc|Fee Based'!F310","v":""},{"$f":"'Calc|Fee Based'!G310","v":""},0,{"$f":"IF(AND(B312='Calc|Fee Based'!B310,C312='Calc|Fee Based'!C310,D312='Calc|Fee Based'!D310,E312='Calc|Fee Based'!E310, F312='Calc|Fee Based'!F310,G312='Calc|Fee Based'!G310, H312='Calc|Fee Based'!H310),0,1)","v":0}]
[302,{"$f":"'Calc|Fee Based'!B311","v":""},{"$f":"'Calc|Fee Based'!C311","v":""},{"$f":"'Calc|Fee Based'!D311","v":""},{"$f":"'Calc|Fee Based'!E311","v":""},{"$f":"'Calc|Fee Based'!F311","v":""},{"$f":"'Calc|Fee Based'!G311","v":""},0,{"$f":"IF(AND(B313='Calc|Fee Based'!B311,C313='Calc|Fee Based'!C311,D313='Calc|Fee Based'!D311,E313='Calc|Fee Based'!E311, F313='Calc|Fee Based'!F311,G313='Calc|Fee Based'!G311, H313='Calc|Fee Based'!H311),0,1)","v":0}]
[303,{"$f":"'Calc|Fee Based'!B312","v":""},{"$f":"'Calc|Fee Based'!C312","v":""},{"$f":"'Calc|Fee Based'!D312","v":""},{"$f":"'Calc|Fee Based'!E312","v":""},{"$f":"'Calc|Fee Based'!F312","v":""},{"$f":"'Calc|Fee Based'!G312","v":""},0,{"$f":"IF(AND(B314='Calc|Fee Based'!B312,C314='Calc|Fee Based'!C312,D314='Calc|Fee Based'!D312,E314='Calc|Fee Based'!E312, F314='Calc|Fee Based'!F312,G314='Calc|Fee Based'!G312, H314='Calc|Fee Based'!H312),0,1)","v":0}]
[304,{"$f":"'Calc|Fee Based'!B313","v":""},{"$f":"'Calc|Fee Based'!C313","v":""},{"$f":"'Calc|Fee Based'!D313","v":""},{"$f":"'Calc|Fee Based'!E313","v":""},{"$f":"'Calc|Fee Based'!F313","v":""},{"$f":"'Calc|Fee Based'!G313","v":""},0,{"$f":"IF(AND(B315='Calc|Fee Based'!B313,C315='Calc|Fee Based'!C313,D315='Calc|Fee Based'!D313,E315='Calc|Fee Based'!E313, F315='Calc|Fee Based'!F313,G315='Calc|Fee Based'!G313, H315='Calc|Fee Based'!H313),0,1)","v":0}]
[305,{"$f":"'Calc|Fee Based'!B314","v":""},{"$f":"'Calc|Fee Based'!C314","v":""},{"$f":"'Calc|Fee Based'!D314","v":""},{"$f":"'Calc|Fee Based'!E314","v":""},{"$f":"'Calc|Fee Based'!F314","v":""},{"$f":"'Calc|Fee Based'!G314","v":""},0,{"$f":"IF(AND(B316='Calc|Fee Based'!B314,C316='Calc|Fee Based'!C314,D316='Calc|Fee Based'!D314,E316='Calc|Fee Based'!E314, F316='Calc|Fee Based'!F314,G316='Calc|Fee Based'!G314, H316='Calc|Fee Based'!H314),0,1)","v":0}]
[306,{"$f":"'Calc|Fee Based'!B315","v":""},{"$f":"'Calc|Fee Based'!C315","v":""},{"$f":"'Calc|Fee Based'!D315","v":""},{"$f":"'Calc|Fee Based'!E315","v":""},{"$f":"'Calc|Fee Based'!F315","v":""},{"$f":"'Calc|Fee Based'!G315","v":""},0,{"$f":"IF(AND(B317='Calc|Fee Based'!B315,C317='Calc|Fee Based'!C315,D317='Calc|Fee Based'!D315,E317='Calc|Fee Based'!E315, F317='Calc|Fee Based'!F315,G317='Calc|Fee Based'!G315, H317='Calc|Fee Based'!H315),0,1)","v":0}]
[307,{"$f":"'Calc|Fee Based'!B316","v":""},{"$f":"'Calc|Fee Based'!C316","v":""},{"$f":"'Calc|Fee Based'!D316","v":""},{"$f":"'Calc|Fee Based'!E316","v":""},{"$f":"'Calc|Fee Based'!F316","v":""},{"$f":"'Calc|Fee Based'!G316","v":""},0,{"$f":"IF(AND(B318='Calc|Fee Based'!B316,C318='Calc|Fee Based'!C316,D318='Calc|Fee Based'!D316,E318='Calc|Fee Based'!E316, F318='Calc|Fee Based'!F316,G318='Calc|Fee Based'!G316, H318='Calc|Fee Based'!H316),0,1)","v":0}]
[308,{"$f":"'Calc|Fee Based'!B317","v":""},{"$f":"'Calc|Fee Based'!C317","v":""},{"$f":"'Calc|Fee Based'!D317","v":""},{"$f":"'Calc|Fee Based'!E317","v":""},{"$f":"'Calc|Fee Based'!F317","v":""},{"$f":"'Calc|Fee Based'!G317","v":""},0,{"$f":"IF(AND(B319='Calc|Fee Based'!B317,C319='Calc|Fee Based'!C317,D319='Calc|Fee Based'!D317,E319='Calc|Fee Based'!E317, F319='Calc|Fee Based'!F317,G319='Calc|Fee Based'!G317, H319='Calc|Fee Based'!H317),0,1)","v":0}]
[309,{"$f":"'Calc|Fee Based'!B318","v":""},{"$f":"'Calc|Fee Based'!C318","v":""},{"$f":"'Calc|Fee Based'!D318","v":""},{"$f":"'Calc|Fee Based'!E318","v":""},{"$f":"'Calc|Fee Based'!F318","v":""},{"$f":"'Calc|Fee Based'!G318","v":""},0,{"$f":"IF(AND(B320='Calc|Fee Based'!B318,C320='Calc|Fee Based'!C318,D320='Calc|Fee Based'!D318,E320='Calc|Fee Based'!E318, F320='Calc|Fee Based'!F318,G320='Calc|Fee Based'!G318, H320='Calc|Fee Based'!H318),0,1)","v":0}]
[310,{"$f":"'Calc|Fee Based'!B319","v":""},{"$f":"'Calc|Fee Based'!C319","v":""},{"$f":"'Calc|Fee Based'!D319","v":""},{"$f":"'Calc|Fee Based'!E319","v":""},{"$f":"'Calc|Fee Based'!F319","v":""},{"$f":"'Calc|Fee Based'!G319","v":""},0,{"$f":"IF(AND(B321='Calc|Fee Based'!B319,C321='Calc|Fee Based'!C319,D321='Calc|Fee Based'!D319,E321='Calc|Fee Based'!E319, F321='Calc|Fee Based'!F319,G321='Calc|Fee Based'!G319, H321='Calc|Fee Based'!H319),0,1)","v":0}]
[311,{"$f":"'Calc|Fee Based'!B320","v":""},{"$f":"'Calc|Fee Based'!C320","v":""},{"$f":"'Calc|Fee Based'!D320","v":""},{"$f":"'Calc|Fee Based'!E320","v":""},{"$f":"'Calc|Fee Based'!F320","v":""},{"$f":"'Calc|Fee Based'!G320","v":""},0,{"$f":"IF(AND(B322='Calc|Fee Based'!B320,C322='Calc|Fee Based'!C320,D322='Calc|Fee Based'!D320,E322='Calc|Fee Based'!E320, F322='Calc|Fee Based'!F320,G322='Calc|Fee Based'!G320, H322='Calc|Fee Based'!H320),0,1)","v":0}]
[312,{"$f":"'Calc|Fee Based'!B321","v":""},{"$f":"'Calc|Fee Based'!C321","v":""},{"$f":"'Calc|Fee Based'!D321","v":""},{"$f":"'Calc|Fee Based'!E321","v":""},{"$f":"'Calc|Fee Based'!F321","v":""},{"$f":"'Calc|Fee Based'!G321","v":""},0,{"$f":"IF(AND(B323='Calc|Fee Based'!B321,C323='Calc|Fee Based'!C321,D323='Calc|Fee Based'!D321,E323='Calc|Fee Based'!E321, F323='Calc|Fee Based'!F321,G323='Calc|Fee Based'!G321, H323='Calc|Fee Based'!H321),0,1)","v":0}]
[313,{"$f":"'Calc|Fee Based'!B322","v":""},{"$f":"'Calc|Fee Based'!C322","v":""},{"$f":"'Calc|Fee Based'!D322","v":""},{"$f":"'Calc|Fee Based'!E322","v":""},{"$f":"'Calc|Fee Based'!F322","v":""},{"$f":"'Calc|Fee Based'!G322","v":""},0,{"$f":"IF(AND(B324='Calc|Fee Based'!B322,C324='Calc|Fee Based'!C322,D324='Calc|Fee Based'!D322,E324='Calc|Fee Based'!E322, F324='Calc|Fee Based'!F322,G324='Calc|Fee Based'!G322, H324='Calc|Fee Based'!H322),0,1)","v":0}]
[314,{"$f":"'Calc|Fee Based'!B323","v":""},{"$f":"'Calc|Fee Based'!C323","v":""},{"$f":"'Calc|Fee Based'!D323","v":""},{"$f":"'Calc|Fee Based'!E323","v":""},{"$f":"'Calc|Fee Based'!F323","v":""},{"$f":"'Calc|Fee Based'!G323","v":""},0,{"$f":"IF(AND(B325='Calc|Fee Based'!B323,C325='Calc|Fee Based'!C323,D325='Calc|Fee Based'!D323,E325='Calc|Fee Based'!E323, F325='Calc|Fee Based'!F323,G325='Calc|Fee Based'!G323, H325='Calc|Fee Based'!H323),0,1)","v":0}]
[315,{"$f":"'Calc|Fee Based'!B324","v":""},{"$f":"'Calc|Fee Based'!C324","v":""},{"$f":"'Calc|Fee Based'!D324","v":""},{"$f":"'Calc|Fee Based'!E324","v":""},{"$f":"'Calc|Fee Based'!F324","v":""},{"$f":"'Calc|Fee Based'!G324","v":""},0,{"$f":"IF(AND(B326='Calc|Fee Based'!B324,C326='Calc|Fee Based'!C324,D326='Calc|Fee Based'!D324,E326='Calc|Fee Based'!E324, F326='Calc|Fee Based'!F324,G326='Calc|Fee Based'!G324, H326='Calc|Fee Based'!H324),0,1)","v":0}]
[316,{"$f":"'Calc|Fee Based'!B325","v":""},{"$f":"'Calc|Fee Based'!C325","v":""},{"$f":"'Calc|Fee Based'!D325","v":""},{"$f":"'Calc|Fee Based'!E325","v":""},{"$f":"'Calc|Fee Based'!F325","v":""},{"$f":"'Calc|Fee Based'!G325","v":""},0,{"$f":"IF(AND(B327='Calc|Fee Based'!B325,C327='Calc|Fee Based'!C325,D327='Calc|Fee Based'!D325,E327='Calc|Fee Based'!E325, F327='Calc|Fee Based'!F325,G327='Calc|Fee Based'!G325, H327='Calc|Fee Based'!H325),0,1)","v":0}]
[317,{"$f":"'Calc|Fee Based'!B326","v":""},{"$f":"'Calc|Fee Based'!C326","v":""},{"$f":"'Calc|Fee Based'!D326","v":""},{"$f":"'Calc|Fee Based'!E326","v":""},{"$f":"'Calc|Fee Based'!F326","v":""},{"$f":"'Calc|Fee Based'!G326","v":""},0,{"$f":"IF(AND(B328='Calc|Fee Based'!B326,C328='Calc|Fee Based'!C326,D328='Calc|Fee Based'!D326,E328='Calc|Fee Based'!E326, F328='Calc|Fee Based'!F326,G328='Calc|Fee Based'!G326, H328='Calc|Fee Based'!H326),0,1)","v":0}]
[318,{"$f":"'Calc|Fee Based'!B327","v":""},{"$f":"'Calc|Fee Based'!C327","v":""},{"$f":"'Calc|Fee Based'!D327","v":""},{"$f":"'Calc|Fee Based'!E327","v":""},{"$f":"'Calc|Fee Based'!F327","v":""},{"$f":"'Calc|Fee Based'!G327","v":""},0,{"$f":"IF(AND(B329='Calc|Fee Based'!B327,C329='Calc|Fee Based'!C327,D329='Calc|Fee Based'!D327,E329='Calc|Fee Based'!E327, F329='Calc|Fee Based'!F327,G329='Calc|Fee Based'!G327, H329='Calc|Fee Based'!H327),0,1)","v":0}]
[319,{"$f":"'Calc|Fee Based'!B328","v":""},{"$f":"'Calc|Fee Based'!C328","v":""},{"$f":"'Calc|Fee Based'!D328","v":""},{"$f":"'Calc|Fee Based'!E328","v":""},{"$f":"'Calc|Fee Based'!F328","v":""},{"$f":"'Calc|Fee Based'!G328","v":""},0,{"$f":"IF(AND(B330='Calc|Fee Based'!B328,C330='Calc|Fee Based'!C328,D330='Calc|Fee Based'!D328,E330='Calc|Fee Based'!E328, F330='Calc|Fee Based'!F328,G330='Calc|Fee Based'!G328, H330='Calc|Fee Based'!H328),0,1)","v":0}]
[320,{"$f":"'Calc|Fee Based'!B329","v":""},{"$f":"'Calc|Fee Based'!C329","v":""},{"$f":"'Calc|Fee Based'!D329","v":""},{"$f":"'Calc|Fee Based'!E329","v":""},{"$f":"'Calc|Fee Based'!F329","v":""},{"$f":"'Calc|Fee Based'!G329","v":""},0,{"$f":"IF(AND(B331='Calc|Fee Based'!B329,C331='Calc|Fee Based'!C329,D331='Calc|Fee Based'!D329,E331='Calc|Fee Based'!E329, F331='Calc|Fee Based'!F329,G331='Calc|Fee Based'!G329, H331='Calc|Fee Based'!H329),0,1)","v":0}]
[321,{"$f":"'Calc|Fee Based'!B330","v":""},{"$f":"'Calc|Fee Based'!C330","v":""},{"$f":"'Calc|Fee Based'!D330","v":""},{"$f":"'Calc|Fee Based'!E330","v":""},{"$f":"'Calc|Fee Based'!F330","v":""},{"$f":"'Calc|Fee Based'!G330","v":""},0,{"$f":"IF(AND(B332='Calc|Fee Based'!B330,C332='Calc|Fee Based'!C330,D332='Calc|Fee Based'!D330,E332='Calc|Fee Based'!E330, F332='Calc|Fee Based'!F330,G332='Calc|Fee Based'!G330, H332='Calc|Fee Based'!H330),0,1)","v":0}]
[322,{"$f":"'Calc|Fee Based'!B331","v":""},{"$f":"'Calc|Fee Based'!C331","v":""},{"$f":"'Calc|Fee Based'!D331","v":""},{"$f":"'Calc|Fee Based'!E331","v":""},{"$f":"'Calc|Fee Based'!F331","v":""},{"$f":"'Calc|Fee Based'!G331","v":""},0,{"$f":"IF(AND(B333='Calc|Fee Based'!B331,C333='Calc|Fee Based'!C331,D333='Calc|Fee Based'!D331,E333='Calc|Fee Based'!E331, F333='Calc|Fee Based'!F331,G333='Calc|Fee Based'!G331, H333='Calc|Fee Based'!H331),0,1)","v":0}]
[323,{"$f":"'Calc|Fee Based'!B332","v":""},{"$f":"'Calc|Fee Based'!C332","v":""},{"$f":"'Calc|Fee Based'!D332","v":""},{"$f":"'Calc|Fee Based'!E332","v":""},{"$f":"'Calc|Fee Based'!F332","v":""},{"$f":"'Calc|Fee Based'!G332","v":""},0,{"$f":"IF(AND(B334='Calc|Fee Based'!B332,C334='Calc|Fee Based'!C332,D334='Calc|Fee Based'!D332,E334='Calc|Fee Based'!E332, F334='Calc|Fee Based'!F332,G334='Calc|Fee Based'!G332, H334='Calc|Fee Based'!H332),0,1)","v":0}]
[324,{"$f":"'Calc|Fee Based'!B333","v":""},{"$f":"'Calc|Fee Based'!C333","v":""},{"$f":"'Calc|Fee Based'!D333","v":""},{"$f":"'Calc|Fee Based'!E333","v":""},{"$f":"'Calc|Fee Based'!F333","v":""},{"$f":"'Calc|Fee Based'!G333","v":""},0,{"$f":"IF(AND(B335='Calc|Fee Based'!B333,C335='Calc|Fee Based'!C333,D335='Calc|Fee Based'!D333,E335='Calc|Fee Based'!E333, F335='Calc|Fee Based'!F333,G335='Calc|Fee Based'!G333, H335='Calc|Fee Based'!H333),0,1)","v":0}]
[325,{"$f":"'Calc|Fee Based'!B334","v":""},{"$f":"'Calc|Fee Based'!C334","v":""},{"$f":"'Calc|Fee Based'!D334","v":""},{"$f":"'Calc|Fee Based'!E334","v":""},{"$f":"'Calc|Fee Based'!F334","v":""},{"$f":"'Calc|Fee Based'!G334","v":""},0,{"$f":"IF(AND(B336='Calc|Fee Based'!B334,C336='Calc|Fee Based'!C334,D336='Calc|Fee Based'!D334,E336='Calc|Fee Based'!E334, F336='Calc|Fee Based'!F334,G336='Calc|Fee Based'!G334, H336='Calc|Fee Based'!H334),0,1)","v":0}]
[326,{"$f":"'Calc|Fee Based'!B335","v":""},{"$f":"'Calc|Fee Based'!C335","v":""},{"$f":"'Calc|Fee Based'!D335","v":""},{"$f":"'Calc|Fee Based'!E335","v":""},{"$f":"'Calc|Fee Based'!F335","v":""},{"$f":"'Calc|Fee Based'!G335","v":""},0,{"$f":"IF(AND(B337='Calc|Fee Based'!B335,C337='Calc|Fee Based'!C335,D337='Calc|Fee Based'!D335,E337='Calc|Fee Based'!E335, F337='Calc|Fee Based'!F335,G337='Calc|Fee Based'!G335, H337='Calc|Fee Based'!H335),0,1)","v":0}]
[327,{"$f":"'Calc|Fee Based'!B336","v":""},{"$f":"'Calc|Fee Based'!C336","v":""},{"$f":"'Calc|Fee Based'!D336","v":""},{"$f":"'Calc|Fee Based'!E336","v":""},{"$f":"'Calc|Fee Based'!F336","v":""},{"$f":"'Calc|Fee Based'!G336","v":""},0,{"$f":"IF(AND(B338='Calc|Fee Based'!B336,C338='Calc|Fee Based'!C336,D338='Calc|Fee Based'!D336,E338='Calc|Fee Based'!E336, F338='Calc|Fee Based'!F336,G338='Calc|Fee Based'!G336, H338='Calc|Fee Based'!H336),0,1)","v":0}]
[328,{"$f":"'Calc|Fee Based'!B337","v":""},{"$f":"'Calc|Fee Based'!C337","v":""},{"$f":"'Calc|Fee Based'!D337","v":""},{"$f":"'Calc|Fee Based'!E337","v":""},{"$f":"'Calc|Fee Based'!F337","v":""},{"$f":"'Calc|Fee Based'!G337","v":""},0,{"$f":"IF(AND(B339='Calc|Fee Based'!B337,C339='Calc|Fee Based'!C337,D339='Calc|Fee Based'!D337,E339='Calc|Fee Based'!E337, F339='Calc|Fee Based'!F337,G339='Calc|Fee Based'!G337, H339='Calc|Fee Based'!H337),0,1)","v":0}]
[329,{"$f":"'Calc|Fee Based'!B338","v":""},{"$f":"'Calc|Fee Based'!C338","v":""},{"$f":"'Calc|Fee Based'!D338","v":""},{"$f":"'Calc|Fee Based'!E338","v":""},{"$f":"'Calc|Fee Based'!F338","v":""},{"$f":"'Calc|Fee Based'!G338","v":""},0,{"$f":"IF(AND(B340='Calc|Fee Based'!B338,C340='Calc|Fee Based'!C338,D340='Calc|Fee Based'!D338,E340='Calc|Fee Based'!E338, F340='Calc|Fee Based'!F338,G340='Calc|Fee Based'!G338, H340='Calc|Fee Based'!H338),0,1)","v":0}]
[330,{"$f":"'Calc|Fee Based'!B339","v":""},{"$f":"'Calc|Fee Based'!C339","v":""},{"$f":"'Calc|Fee Based'!D339","v":""},{"$f":"'Calc|Fee Based'!E339","v":""},{"$f":"'Calc|Fee Based'!F339","v":""},{"$f":"'Calc|Fee Based'!G339","v":""},0,{"$f":"IF(AND(B341='Calc|Fee Based'!B339,C341='Calc|Fee Based'!C339,D341='Calc|Fee Based'!D339,E341='Calc|Fee Based'!E339, F341='Calc|Fee Based'!F339,G341='Calc|Fee Based'!G339, H341='Calc|Fee Based'!H339),0,1)","v":0}]
[331,{"$f":"'Calc|Fee Based'!B340","v":""},{"$f":"'Calc|Fee Based'!C340","v":""},{"$f":"'Calc|Fee Based'!D340","v":""},{"$f":"'Calc|Fee Based'!E340","v":""},{"$f":"'Calc|Fee Based'!F340","v":""},{"$f":"'Calc|Fee Based'!G340","v":""},0,{"$f":"IF(AND(B342='Calc|Fee Based'!B340,C342='Calc|Fee Based'!C340,D342='Calc|Fee Based'!D340,E342='Calc|Fee Based'!E340, F342='Calc|Fee Based'!F340,G342='Calc|Fee Based'!G340, H342='Calc|Fee Based'!H340),0,1)","v":0}]
[332,{"$f":"'Calc|Fee Based'!B341","v":""},{"$f":"'Calc|Fee Based'!C341","v":""},{"$f":"'Calc|Fee Based'!D341","v":""},{"$f":"'Calc|Fee Based'!E341","v":""},{"$f":"'Calc|Fee Based'!F341","v":""},{"$f":"'Calc|Fee Based'!G341","v":""},0,{"$f":"IF(AND(B343='Calc|Fee Based'!B341,C343='Calc|Fee Based'!C341,D343='Calc|Fee Based'!D341,E343='Calc|Fee Based'!E341, F343='Calc|Fee Based'!F341,G343='Calc|Fee Based'!G341, H343='Calc|Fee Based'!H341),0,1)","v":0}]
[333,{"$f":"'Calc|Fee Based'!B342","v":""},{"$f":"'Calc|Fee Based'!C342","v":""},{"$f":"'Calc|Fee Based'!D342","v":""},{"$f":"'Calc|Fee Based'!E342","v":""},{"$f":"'Calc|Fee Based'!F342","v":""},{"$f":"'Calc|Fee Based'!G342","v":""},0,{"$f":"IF(AND(B344='Calc|Fee Based'!B342,C344='Calc|Fee Based'!C342,D344='Calc|Fee Based'!D342,E344='Calc|Fee Based'!E342, F344='Calc|Fee Based'!F342,G344='Calc|Fee Based'!G342, H344='Calc|Fee Based'!H342),0,1)","v":0}]
[334,{"$f":"'Calc|Fee Based'!B343","v":""},{"$f":"'Calc|Fee Based'!C343","v":""},{"$f":"'Calc|Fee Based'!D343","v":""},{"$f":"'Calc|Fee Based'!E343","v":""},{"$f":"'Calc|Fee Based'!F343","v":""},{"$f":"'Calc|Fee Based'!G343","v":""},0,{"$f":"IF(AND(B345='Calc|Fee Based'!B343,C345='Calc|Fee Based'!C343,D345='Calc|Fee Based'!D343,E345='Calc|Fee Based'!E343, F345='Calc|Fee Based'!F343,G345='Calc|Fee Based'!G343, H345='Calc|Fee Based'!H343),0,1)","v":0}]
[335,{"$f":"'Calc|Fee Based'!B344","v":""},{"$f":"'Calc|Fee Based'!C344","v":""},{"$f":"'Calc|Fee Based'!D344","v":""},{"$f":"'Calc|Fee Based'!E344","v":""},{"$f":"'Calc|Fee Based'!F344","v":""},{"$f":"'Calc|Fee Based'!G344","v":""},0,{"$f":"IF(AND(B346='Calc|Fee Based'!B344,C346='Calc|Fee Based'!C344,D346='Calc|Fee Based'!D344,E346='Calc|Fee Based'!E344, F346='Calc|Fee Based'!F344,G346='Calc|Fee Based'!G344, H346='Calc|Fee Based'!H344),0,1)","v":0}]
[336,{"$f":"'Calc|Fee Based'!B345","v":""},{"$f":"'Calc|Fee Based'!C345","v":""},{"$f":"'Calc|Fee Based'!D345","v":""},{"$f":"'Calc|Fee Based'!E345","v":""},{"$f":"'Calc|Fee Based'!F345","v":""},{"$f":"'Calc|Fee Based'!G345","v":""},0,{"$f":"IF(AND(B347='Calc|Fee Based'!B345,C347='Calc|Fee Based'!C345,D347='Calc|Fee Based'!D345,E347='Calc|Fee Based'!E345, F347='Calc|Fee Based'!F345,G347='Calc|Fee Based'!G345, H347='Calc|Fee Based'!H345),0,1)","v":0}]
[337,{"$f":"'Calc|Fee Based'!B346","v":""},{"$f":"'Calc|Fee Based'!C346","v":""},{"$f":"'Calc|Fee Based'!D346","v":""},{"$f":"'Calc|Fee Based'!E346","v":""},{"$f":"'Calc|Fee Based'!F346","v":""},{"$f":"'Calc|Fee Based'!G346","v":""},0,{"$f":"IF(AND(B348='Calc|Fee Based'!B346,C348='Calc|Fee Based'!C346,D348='Calc|Fee Based'!D346,E348='Calc|Fee Based'!E346, F348='Calc|Fee Based'!F346,G348='Calc|Fee Based'!G346, H348='Calc|Fee Based'!H346),0,1)","v":0}]
[338,{"$f":"'Calc|Fee Based'!B347","v":""},{"$f":"'Calc|Fee Based'!C347","v":""},{"$f":"'Calc|Fee Based'!D347","v":""},{"$f":"'Calc|Fee Based'!E347","v":""},{"$f":"'Calc|Fee Based'!F347","v":""},{"$f":"'Calc|Fee Based'!G347","v":""},0,{"$f":"IF(AND(B349='Calc|Fee Based'!B347,C349='Calc|Fee Based'!C347,D349='Calc|Fee Based'!D347,E349='Calc|Fee Based'!E347, F349='Calc|Fee Based'!F347,G349='Calc|Fee Based'!G347, H349='Calc|Fee Based'!H347),0,1)","v":0}]
[339,{"$f":"'Calc|Fee Based'!B348","v":""},{"$f":"'Calc|Fee Based'!C348","v":""},{"$f":"'Calc|Fee Based'!D348","v":""},{"$f":"'Calc|Fee Based'!E348","v":""},{"$f":"'Calc|Fee Based'!F348","v":""},{"$f":"'Calc|Fee Based'!G348","v":""},0,{"$f":"IF(AND(B350='Calc|Fee Based'!B348,C350='Calc|Fee Based'!C348,D350='Calc|Fee Based'!D348,E350='Calc|Fee Based'!E348, F350='Calc|Fee Based'!F348,G350='Calc|Fee Based'!G348, H350='Calc|Fee Based'!H348),0,1)","v":0}]
[340,{"$f":"'Calc|Fee Based'!B349","v":""},{"$f":"'Calc|Fee Based'!C349","v":""},{"$f":"'Calc|Fee Based'!D349","v":""},{"$f":"'Calc|Fee Based'!E349","v":""},{"$f":"'Calc|Fee Based'!F349","v":""},{"$f":"'Calc|Fee Based'!G349","v":""},0,{"$f":"IF(AND(B351='Calc|Fee Based'!B349,C351='Calc|Fee Based'!C349,D351='Calc|Fee Based'!D349,E351='Calc|Fee Based'!E349, F351='Calc|Fee Based'!F349,G351='Calc|Fee Based'!G349, H351='Calc|Fee Based'!H349),0,1)","v":0}]
[341,{"$f":"'Calc|Fee Based'!B350","v":""},{"$f":"'Calc|Fee Based'!C350","v":""},{"$f":"'Calc|Fee Based'!D350","v":""},{"$f":"'Calc|Fee Based'!E350","v":""},{"$f":"'Calc|Fee Based'!F350","v":""},{"$f":"'Calc|Fee Based'!G350","v":""},0,{"$f":"IF(AND(B352='Calc|Fee Based'!B350,C352='Calc|Fee Based'!C350,D352='Calc|Fee Based'!D350,E352='Calc|Fee Based'!E350, F352='Calc|Fee Based'!F350,G352='Calc|Fee Based'!G350, H352='Calc|Fee Based'!H350),0,1)","v":0}]
[342,{"$f":"'Calc|Fee Based'!B351","v":""},{"$f":"'Calc|Fee Based'!C351","v":""},{"$f":"'Calc|Fee Based'!D351","v":""},{"$f":"'Calc|Fee Based'!E351","v":""},{"$f":"'Calc|Fee Based'!F351","v":""},{"$f":"'Calc|Fee Based'!G351","v":""},0,{"$f":"IF(AND(B353='Calc|Fee Based'!B351,C353='Calc|Fee Based'!C351,D353='Calc|Fee Based'!D351,E353='Calc|Fee Based'!E351, F353='Calc|Fee Based'!F351,G353='Calc|Fee Based'!G351, H353='Calc|Fee Based'!H351),0,1)","v":0}]
[343,{"$f":"'Calc|Fee Based'!B352","v":""},{"$f":"'Calc|Fee Based'!C352","v":""},{"$f":"'Calc|Fee Based'!D352","v":""},{"$f":"'Calc|Fee Based'!E352","v":""},{"$f":"'Calc|Fee Based'!F352","v":""},{"$f":"'Calc|Fee Based'!G352","v":""},0,{"$f":"IF(AND(B354='Calc|Fee Based'!B352,C354='Calc|Fee Based'!C352,D354='Calc|Fee Based'!D352,E354='Calc|Fee Based'!E352, F354='Calc|Fee Based'!F352,G354='Calc|Fee Based'!G352, H354='Calc|Fee Based'!H352),0,1)","v":0}]
[344,{"$f":"'Calc|Fee Based'!B353","v":""},{"$f":"'Calc|Fee Based'!C353","v":""},{"$f":"'Calc|Fee Based'!D353","v":""},{"$f":"'Calc|Fee Based'!E353","v":""},{"$f":"'Calc|Fee Based'!F353","v":""},{"$f":"'Calc|Fee Based'!G353","v":""},0,{"$f":"IF(AND(B355='Calc|Fee Based'!B353,C355='Calc|Fee Based'!C353,D355='Calc|Fee Based'!D353,E355='Calc|Fee Based'!E353, F355='Calc|Fee Based'!F353,G355='Calc|Fee Based'!G353, H355='Calc|Fee Based'!H353),0,1)","v":0}]
[345,{"$f":"'Calc|Fee Based'!B354","v":""},{"$f":"'Calc|Fee Based'!C354","v":""},{"$f":"'Calc|Fee Based'!D354","v":""},{"$f":"'Calc|Fee Based'!E354","v":""},{"$f":"'Calc|Fee Based'!F354","v":""},{"$f":"'Calc|Fee Based'!G354","v":""},0,{"$f":"IF(AND(B356='Calc|Fee Based'!B354,C356='Calc|Fee Based'!C354,D356='Calc|Fee Based'!D354,E356='Calc|Fee Based'!E354, F356='Calc|Fee Based'!F354,G356='Calc|Fee Based'!G354, H356='Calc|Fee Based'!H354),0,1)","v":0}]
[346,{"$f":"'Calc|Fee Based'!B355","v":""},{"$f":"'Calc|Fee Based'!C355","v":""},{"$f":"'Calc|Fee Based'!D355","v":""},{"$f":"'Calc|Fee Based'!E355","v":""},{"$f":"'Calc|Fee Based'!F355","v":""},{"$f":"'Calc|Fee Based'!G355","v":""},0,{"$f":"IF(AND(B357='Calc|Fee Based'!B355,C357='Calc|Fee Based'!C355,D357='Calc|Fee Based'!D355,E357='Calc|Fee Based'!E355, F357='Calc|Fee Based'!F355,G357='Calc|Fee Based'!G355, H357='Calc|Fee Based'!H355),0,1)","v":0}]
[347,{"$f":"'Calc|Fee Based'!B356","v":""},{"$f":"'Calc|Fee Based'!C356","v":""},{"$f":"'Calc|Fee Based'!D356","v":""},{"$f":"'Calc|Fee Based'!E356","v":""},{"$f":"'Calc|Fee Based'!F356","v":""},{"$f":"'Calc|Fee Based'!G356","v":""},0,{"$f":"IF(AND(B358='Calc|Fee Based'!B356,C358='Calc|Fee Based'!C356,D358='Calc|Fee Based'!D356,E358='Calc|Fee Based'!E356, F358='Calc|Fee Based'!F356,G358='Calc|Fee Based'!G356, H358='Calc|Fee Based'!H356),0,1)","v":0}]
[348,{"$f":"'Calc|Fee Based'!B357","v":""},{"$f":"'Calc|Fee Based'!C357","v":""},{"$f":"'Calc|Fee Based'!D357","v":""},{"$f":"'Calc|Fee Based'!E357","v":""},{"$f":"'Calc|Fee Based'!F357","v":""},{"$f":"'Calc|Fee Based'!G357","v":""},0,{"$f":"IF(AND(B359='Calc|Fee Based'!B357,C359='Calc|Fee Based'!C357,D359='Calc|Fee Based'!D357,E359='Calc|Fee Based'!E357, F359='Calc|Fee Based'!F357,G359='Calc|Fee Based'!G357, H359='Calc|Fee Based'!H357),0,1)","v":0}]
[349,{"$f":"'Calc|Fee Based'!B358","v":""},{"$f":"'Calc|Fee Based'!C358","v":""},{"$f":"'Calc|Fee Based'!D358","v":""},{"$f":"'Calc|Fee Based'!E358","v":""},{"$f":"'Calc|Fee Based'!F358","v":""},{"$f":"'Calc|Fee Based'!G358","v":""},0,{"$f":"IF(AND(B360='Calc|Fee Based'!B358,C360='Calc|Fee Based'!C358,D360='Calc|Fee Based'!D358,E360='Calc|Fee Based'!E358, F360='Calc|Fee Based'!F358,G360='Calc|Fee Based'!G358, H360='Calc|Fee Based'!H358),0,1)","v":0}]
[350,{"$f":"'Calc|Fee Based'!B359","v":""},{"$f":"'Calc|Fee Based'!C359","v":""},{"$f":"'Calc|Fee Based'!D359","v":""},{"$f":"'Calc|Fee Based'!E359","v":""},{"$f":"'Calc|Fee Based'!F359","v":""},{"$f":"'Calc|Fee Based'!G359","v":""},0,{"$f":"IF(AND(B361='Calc|Fee Based'!B359,C361='Calc|Fee Based'!C359,D361='Calc|Fee Based'!D359,E361='Calc|Fee Based'!E359, F361='Calc|Fee Based'!F359,G361='Calc|Fee Based'!G359, H361='Calc|Fee Based'!H359),0,1)","v":0}]
[351,{"$f":"'Calc|Fee Based'!B360","v":""},{"$f":"'Calc|Fee Based'!C360","v":""},{"$f":"'Calc|Fee Based'!D360","v":""},{"$f":"'Calc|Fee Based'!E360","v":""},{"$f":"'Calc|Fee Based'!F360","v":""},{"$f":"'Calc|Fee Based'!G360","v":""},0,{"$f":"IF(AND(B362='Calc|Fee Based'!B360,C362='Calc|Fee Based'!C360,D362='Calc|Fee Based'!D360,E362='Calc|Fee Based'!E360, F362='Calc|Fee Based'!F360,G362='Calc|Fee Based'!G360, H362='Calc|Fee Based'!H360),0,1)","v":0}]
[352,{"$f":"'Calc|Fee Based'!B361","v":""},{"$f":"'Calc|Fee Based'!C361","v":""},{"$f":"'Calc|Fee Based'!D361","v":""},{"$f":"'Calc|Fee Based'!E361","v":""},{"$f":"'Calc|Fee Based'!F361","v":""},{"$f":"'Calc|Fee Based'!G361","v":""},0,{"$f":"IF(AND(B363='Calc|Fee Based'!B361,C363='Calc|Fee Based'!C361,D363='Calc|Fee Based'!D361,E363='Calc|Fee Based'!E361, F363='Calc|Fee Based'!F361,G363='Calc|Fee Based'!G361, H363='Calc|Fee Based'!H361),0,1)","v":0}]
[353,{"$f":"'Calc|Fee Based'!B362","v":""},{"$f":"'Calc|Fee Based'!C362","v":""},{"$f":"'Calc|Fee Based'!D362","v":""},{"$f":"'Calc|Fee Based'!E362","v":""},{"$f":"'Calc|Fee Based'!F362","v":""},{"$f":"'Calc|Fee Based'!G362","v":""},0,{"$f":"IF(AND(B364='Calc|Fee Based'!B362,C364='Calc|Fee Based'!C362,D364='Calc|Fee Based'!D362,E364='Calc|Fee Based'!E362, F364='Calc|Fee Based'!F362,G364='Calc|Fee Based'!G362, H364='Calc|Fee Based'!H362),0,1)","v":0}]
[354,{"$f":"'Calc|Fee Based'!B363","v":""},{"$f":"'Calc|Fee Based'!C363","v":""},{"$f":"'Calc|Fee Based'!D363","v":""},{"$f":"'Calc|Fee Based'!E363","v":""},{"$f":"'Calc|Fee Based'!F363","v":""},{"$f":"'Calc|Fee Based'!G363","v":""},0,{"$f":"IF(AND(B365='Calc|Fee Based'!B363,C365='Calc|Fee Based'!C363,D365='Calc|Fee Based'!D363,E365='Calc|Fee Based'!E363, F365='Calc|Fee Based'!F363,G365='Calc|Fee Based'!G363, H365='Calc|Fee Based'!H363),0,1)","v":0}]
[355,{"$f":"'Calc|Fee Based'!B364","v":""},{"$f":"'Calc|Fee Based'!C364","v":""},{"$f":"'Calc|Fee Based'!D364","v":""},{"$f":"'Calc|Fee Based'!E364","v":""},{"$f":"'Calc|Fee Based'!F364","v":""},{"$f":"'Calc|Fee Based'!G364","v":""},0,{"$f":"IF(AND(B366='Calc|Fee Based'!B364,C366='Calc|Fee Based'!C364,D366='Calc|Fee Based'!D364,E366='Calc|Fee Based'!E364, F366='Calc|Fee Based'!F364,G366='Calc|Fee Based'!G364, H366='Calc|Fee Based'!H364),0,1)","v":0}]
[356,{"$f":"'Calc|Fee Based'!B365","v":""},{"$f":"'Calc|Fee Based'!C365","v":""},{"$f":"'Calc|Fee Based'!D365","v":""},{"$f":"'Calc|Fee Based'!E365","v":""},{"$f":"'Calc|Fee Based'!F365","v":""},{"$f":"'Calc|Fee Based'!G365","v":""},0,{"$f":"IF(AND(B367='Calc|Fee Based'!B365,C367='Calc|Fee Based'!C365,D367='Calc|Fee Based'!D365,E367='Calc|Fee Based'!E365, F367='Calc|Fee Based'!F365,G367='Calc|Fee Based'!G365, H367='Calc|Fee Based'!H365),0,1)","v":0}]
[357,{"$f":"'Calc|Fee Based'!B366","v":""},{"$f":"'Calc|Fee Based'!C366","v":""},{"$f":"'Calc|Fee Based'!D366","v":""},{"$f":"'Calc|Fee Based'!E366","v":""},{"$f":"'Calc|Fee Based'!F366","v":""},{"$f":"'Calc|Fee Based'!G366","v":""},0,{"$f":"IF(AND(B368='Calc|Fee Based'!B366,C368='Calc|Fee Based'!C366,D368='Calc|Fee Based'!D366,E368='Calc|Fee Based'!E366, F368='Calc|Fee Based'!F366,G368='Calc|Fee Based'!G366, H368='Calc|Fee Based'!H366),0,1)","v":0}]
[358,{"$f":"'Calc|Fee Based'!B367","v":""},{"$f":"'Calc|Fee Based'!C367","v":""},{"$f":"'Calc|Fee Based'!D367","v":""},{"$f":"'Calc|Fee Based'!E367","v":""},{"$f":"'Calc|Fee Based'!F367","v":""},{"$f":"'Calc|Fee Based'!G367","v":""},0,{"$f":"IF(AND(B369='Calc|Fee Based'!B367,C369='Calc|Fee Based'!C367,D369='Calc|Fee Based'!D367,E369='Calc|Fee Based'!E367, F369='Calc|Fee Based'!F367,G369='Calc|Fee Based'!G367, H369='Calc|Fee Based'!H367),0,1)","v":0}]
[359,{"$f":"'Calc|Fee Based'!B368","v":""},{"$f":"'Calc|Fee Based'!C368","v":""},{"$f":"'Calc|Fee Based'!D368","v":""},{"$f":"'Calc|Fee Based'!E368","v":""},{"$f":"'Calc|Fee Based'!F368","v":""},{"$f":"'Calc|Fee Based'!G368","v":""},0,{"$f":"IF(AND(B370='Calc|Fee Based'!B368,C370='Calc|Fee Based'!C368,D370='Calc|Fee Based'!D368,E370='Calc|Fee Based'!E368, F370='Calc|Fee Based'!F368,G370='Calc|Fee Based'!G368, H370='Calc|Fee Based'!H368),0,1)","v":0}]
[360,{"$f":"'Calc|Fee Based'!B369","v":""},{"$f":"'Calc|Fee Based'!C369","v":""},{"$f":"'Calc|Fee Based'!D369","v":""},{"$f":"'Calc|Fee Based'!E369","v":""},{"$f":"'Calc|Fee Based'!F369","v":""},{"$f":"'Calc|Fee Based'!G369","v":""},0,{"$f":"IF(AND(B371='Calc|Fee Based'!B369,C371='Calc|Fee Based'!C369,D371='Calc|Fee Based'!D369,E371='Calc|Fee Based'!E369, F371='Calc|Fee Based'!F369,G371='Calc|Fee Based'!G369, H371='Calc|Fee Based'!H369),0,1)","v":0}]
[361,{"$f":"'Calc|Fee Based'!B370","v":""},{"$f":"'Calc|Fee Based'!C370","v":""},{"$f":"'Calc|Fee Based'!D370","v":""},{"$f":"'Calc|Fee Based'!E370","v":""},{"$f":"'Calc|Fee Based'!F370","v":""},{"$f":"'Calc|Fee Based'!G370","v":""},0,{"$f":"IF(AND(B372='Calc|Fee Based'!B370,C372='Calc|Fee Based'!C370,D372='Calc|Fee Based'!D370,E372='Calc|Fee Based'!E370, F372='Calc|Fee Based'!F370,G372='Calc|Fee Based'!G370, H372='Calc|Fee Based'!H370),0,1)","v":0}]
[362,{"$f":"'Calc|Fee Based'!B371","v":""},{"$f":"'Calc|Fee Based'!C371","v":""},{"$f":"'Calc|Fee Based'!D371","v":""},{"$f":"'Calc|Fee Based'!E371","v":""},{"$f":"'Calc|Fee Based'!F371","v":""},{"$f":"'Calc|Fee Based'!G371","v":""},0,{"$f":"IF(AND(B373='Calc|Fee Based'!B371,C373='Calc|Fee Based'!C371,D373='Calc|Fee Based'!D371,E373='Calc|Fee Based'!E371, F373='Calc|Fee Based'!F371,G373='Calc|Fee Based'!G371, H373='Calc|Fee Based'!H371),0,1)","v":0}]
[363,{"$f":"'Calc|Fee Based'!B372","v":""},{"$f":"'Calc|Fee Based'!C372","v":""},{"$f":"'Calc|Fee Based'!D372","v":""},{"$f":"'Calc|Fee Based'!E372","v":""},{"$f":"'Calc|Fee Based'!F372","v":""},{"$f":"'Calc|Fee Based'!G372","v":""},0,{"$f":"IF(AND(B374='Calc|Fee Based'!B372,C374='Calc|Fee Based'!C372,D374='Calc|Fee Based'!D372,E374='Calc|Fee Based'!E372, F374='Calc|Fee Based'!F372,G374='Calc|Fee Based'!G372, H374='Calc|Fee Based'!H372),0,1)","v":0}]
[364,{"$f":"'Calc|Fee Based'!B373","v":""},{"$f":"'Calc|Fee Based'!C373","v":""},{"$f":"'Calc|Fee Based'!D373","v":""},{"$f":"'Calc|Fee Based'!E373","v":""},{"$f":"'Calc|Fee Based'!F373","v":""},{"$f":"'Calc|Fee Based'!G373","v":""},0,{"$f":"IF(AND(B375='Calc|Fee Based'!B373,C375='Calc|Fee Based'!C373,D375='Calc|Fee Based'!D373,E375='Calc|Fee Based'!E373, F375='Calc|Fee Based'!F373,G375='Calc|Fee Based'!G373, H375='Calc|Fee Based'!H373),0,1)","v":0}]
[365,{"$f":"'Calc|Fee Based'!B374","v":""},{"$f":"'Calc|Fee Based'!C374","v":""},{"$f":"'Calc|Fee Based'!D374","v":""},{"$f":"'Calc|Fee Based'!E374","v":""},{"$f":"'Calc|Fee Based'!F374","v":""},{"$f":"'Calc|Fee Based'!G374","v":""},0,{"$f":"IF(AND(B376='Calc|Fee Based'!B374,C376='Calc|Fee Based'!C374,D376='Calc|Fee Based'!D374,E376='Calc|Fee Based'!E374, F376='Calc|Fee Based'!F374,G376='Calc|Fee Based'!G374, H376='Calc|Fee Based'!H374),0,1)","v":0}]
[366,{"$f":"'Calc|Fee Based'!B375","v":""},{"$f":"'Calc|Fee Based'!C375","v":""},{"$f":"'Calc|Fee Based'!D375","v":""},{"$f":"'Calc|Fee Based'!E375","v":""},{"$f":"'Calc|Fee Based'!F375","v":""},{"$f":"'Calc|Fee Based'!G375","v":""},0,{"$f":"IF(AND(B377='Calc|Fee Based'!B375,C377='Calc|Fee Based'!C375,D377='Calc|Fee Based'!D375,E377='Calc|Fee Based'!E375, F377='Calc|Fee Based'!F375,G377='Calc|Fee Based'!G375, H377='Calc|Fee Based'!H375),0,1)","v":0}]
[367,{"$f":"'Calc|Fee Based'!B376","v":""},{"$f":"'Calc|Fee Based'!C376","v":""},{"$f":"'Calc|Fee Based'!D376","v":""},{"$f":"'Calc|Fee Based'!E376","v":""},{"$f":"'Calc|Fee Based'!F376","v":""},{"$f":"'Calc|Fee Based'!G376","v":""},0,{"$f":"IF(AND(B378='Calc|Fee Based'!B376,C378='Calc|Fee Based'!C376,D378='Calc|Fee Based'!D376,E378='Calc|Fee Based'!E376, F378='Calc|Fee Based'!F376,G378='Calc|Fee Based'!G376, H378='Calc|Fee Based'!H376),0,1)","v":0}]
[368,{"$f":"'Calc|Fee Based'!B377","v":""},{"$f":"'Calc|Fee Based'!C377","v":""},{"$f":"'Calc|Fee Based'!D377","v":""},{"$f":"'Calc|Fee Based'!E377","v":""},{"$f":"'Calc|Fee Based'!F377","v":""},{"$f":"'Calc|Fee Based'!G377","v":""},0,{"$f":"IF(AND(B379='Calc|Fee Based'!B377,C379='Calc|Fee Based'!C377,D379='Calc|Fee Based'!D377,E379='Calc|Fee Based'!E377, F379='Calc|Fee Based'!F377,G379='Calc|Fee Based'!G377, H379='Calc|Fee Based'!H377),0,1)","v":0}]
[369,{"$f":"'Calc|Fee Based'!B378","v":""},{"$f":"'Calc|Fee Based'!C378","v":""},{"$f":"'Calc|Fee Based'!D378","v":""},{"$f":"'Calc|Fee Based'!E378","v":""},{"$f":"'Calc|Fee Based'!F378","v":""},{"$f":"'Calc|Fee Based'!G378","v":""},0,{"$f":"IF(AND(B380='Calc|Fee Based'!B378,C380='Calc|Fee Based'!C378,D380='Calc|Fee Based'!D378,E380='Calc|Fee Based'!E378, F380='Calc|Fee Based'!F378,G380='Calc|Fee Based'!G378, H380='Calc|Fee Based'!H378),0,1)","v":0}]
[370,{"$f":"'Calc|Fee Based'!B379","v":""},{"$f":"'Calc|Fee Based'!C379","v":""},{"$f":"'Calc|Fee Based'!D379","v":""},{"$f":"'Calc|Fee Based'!E379","v":""},{"$f":"'Calc|Fee Based'!F379","v":""},{"$f":"'Calc|Fee Based'!G379","v":""},0,{"$f":"IF(AND(B381='Calc|Fee Based'!B379,C381='Calc|Fee Based'!C379,D381='Calc|Fee Based'!D379,E381='Calc|Fee Based'!E379, F381='Calc|Fee Based'!F379,G381='Calc|Fee Based'!G379, H381='Calc|Fee Based'!H379),0,1)","v":0}]
[371,{"$f":"'Calc|Fee Based'!B380","v":""},{"$f":"'Calc|Fee Based'!C380","v":""},{"$f":"'Calc|Fee Based'!D380","v":""},{"$f":"'Calc|Fee Based'!E380","v":""},{"$f":"'Calc|Fee Based'!F380","v":""},{"$f":"'Calc|Fee Based'!G380","v":""},0,{"$f":"IF(AND(B382='Calc|Fee Based'!B380,C382='Calc|Fee Based'!C380,D382='Calc|Fee Based'!D380,E382='Calc|Fee Based'!E380, F382='Calc|Fee Based'!F380,G382='Calc|Fee Based'!G380, H382='Calc|Fee Based'!H380),0,1)","v":0}]
[372,{"$f":"'Calc|Fee Based'!B381","v":""},{"$f":"'Calc|Fee Based'!C381","v":""},{"$f":"'Calc|Fee Based'!D381","v":""},{"$f":"'Calc|Fee Based'!E381","v":""},{"$f":"'Calc|Fee Based'!F381","v":""},{"$f":"'Calc|Fee Based'!G381","v":""},0,{"$f":"IF(AND(B383='Calc|Fee Based'!B381,C383='Calc|Fee Based'!C381,D383='Calc|Fee Based'!D381,E383='Calc|Fee Based'!E381, F383='Calc|Fee Based'!F381,G383='Calc|Fee Based'!G381, H383='Calc|Fee Based'!H381),0,1)","v":0}]
[373,{"$f":"'Calc|Fee Based'!B382","v":""},{"$f":"'Calc|Fee Based'!C382","v":""},{"$f":"'Calc|Fee Based'!D382","v":""},{"$f":"'Calc|Fee Based'!E382","v":""},{"$f":"'Calc|Fee Based'!F382","v":""},{"$f":"'Calc|Fee Based'!G382","v":""},0,{"$f":"IF(AND(B384='Calc|Fee Based'!B382,C384='Calc|Fee Based'!C382,D384='Calc|Fee Based'!D382,E384='Calc|Fee Based'!E382, F384='Calc|Fee Based'!F382,G384='Calc|Fee Based'!G382, H384='Calc|Fee Based'!H382),0,1)","v":0}]
[374,{"$f":"'Calc|Fee Based'!B383","v":""},{"$f":"'Calc|Fee Based'!C383","v":""},{"$f":"'Calc|Fee Based'!D383","v":""},{"$f":"'Calc|Fee Based'!E383","v":""},{"$f":"'Calc|Fee Based'!F383","v":""},{"$f":"'Calc|Fee Based'!G383","v":""},0,{"$f":"IF(AND(B385='Calc|Fee Based'!B383,C385='Calc|Fee Based'!C383,D385='Calc|Fee Based'!D383,E385='Calc|Fee Based'!E383, F385='Calc|Fee Based'!F383,G385='Calc|Fee Based'!G383, H385='Calc|Fee Based'!H383),0,1)","v":0}]
[375,{"$f":"'Calc|Fee Based'!B384","v":""},{"$f":"'Calc|Fee Based'!C384","v":""},{"$f":"'Calc|Fee Based'!D384","v":""},{"$f":"'Calc|Fee Based'!E384","v":""},{"$f":"'Calc|Fee Based'!F384","v":""},{"$f":"'Calc|Fee Based'!G384","v":""},0,{"$f":"IF(AND(B386='Calc|Fee Based'!B384,C386='Calc|Fee Based'!C384,D386='Calc|Fee Based'!D384,E386='Calc|Fee Based'!E384, F386='Calc|Fee Based'!F384,G386='Calc|Fee Based'!G384, H386='Calc|Fee Based'!H384),0,1)","v":0}]
[376,{"$f":"'Calc|Fee Based'!B385","v":""},{"$f":"'Calc|Fee Based'!C385","v":""},{"$f":"'Calc|Fee Based'!D385","v":""},{"$f":"'Calc|Fee Based'!E385","v":""},{"$f":"'Calc|Fee Based'!F385","v":""},{"$f":"'Calc|Fee Based'!G385","v":""},0,{"$f":"IF(AND(B387='Calc|Fee Based'!B385,C387='Calc|Fee Based'!C385,D387='Calc|Fee Based'!D385,E387='Calc|Fee Based'!E385, F387='Calc|Fee Based'!F385,G387='Calc|Fee Based'!G385, H387='Calc|Fee Based'!H385),0,1)","v":0}]
[377,{"$f":"'Calc|Fee Based'!B386","v":""},{"$f":"'Calc|Fee Based'!C386","v":""},{"$f":"'Calc|Fee Based'!D386","v":""},{"$f":"'Calc|Fee Based'!E386","v":""},{"$f":"'Calc|Fee Based'!F386","v":""},{"$f":"'Calc|Fee Based'!G386","v":""},0,{"$f":"IF(AND(B388='Calc|Fee Based'!B386,C388='Calc|Fee Based'!C386,D388='Calc|Fee Based'!D386,E388='Calc|Fee Based'!E386, F388='Calc|Fee Based'!F386,G388='Calc|Fee Based'!G386, H388='Calc|Fee Based'!H386),0,1)","v":0}]
[378,{"$f":"'Calc|Fee Based'!B387","v":""},{"$f":"'Calc|Fee Based'!C387","v":""},{"$f":"'Calc|Fee Based'!D387","v":""},{"$f":"'Calc|Fee Based'!E387","v":""},{"$f":"'Calc|Fee Based'!F387","v":""},{"$f":"'Calc|Fee Based'!G387","v":""},0,{"$f":"IF(AND(B389='Calc|Fee Based'!B387,C389='Calc|Fee Based'!C387,D389='Calc|Fee Based'!D387,E389='Calc|Fee Based'!E387, F389='Calc|Fee Based'!F387,G389='Calc|Fee Based'!G387, H389='Calc|Fee Based'!H387),0,1)","v":0}]
[379,{"$f":"'Calc|Fee Based'!B388","v":""},{"$f":"'Calc|Fee Based'!C388","v":""},{"$f":"'Calc|Fee Based'!D388","v":""},{"$f":"'Calc|Fee Based'!E388","v":""},{"$f":"'Calc|Fee Based'!F388","v":""},{"$f":"'Calc|Fee Based'!G388","v":""},0,{"$f":"IF(AND(B390='Calc|Fee Based'!B388,C390='Calc|Fee Based'!C388,D390='Calc|Fee Based'!D388,E390='Calc|Fee Based'!E388, F390='Calc|Fee Based'!F388,G390='Calc|Fee Based'!G388, H390='Calc|Fee Based'!H388),0,1)","v":0}]
[380,{"$f":"'Calc|Fee Based'!B389","v":""},{"$f":"'Calc|Fee Based'!C389","v":""},{"$f":"'Calc|Fee Based'!D389","v":""},{"$f":"'Calc|Fee Based'!E389","v":""},{"$f":"'Calc|Fee Based'!F389","v":""},{"$f":"'Calc|Fee Based'!G389","v":""},0,{"$f":"IF(AND(B391='Calc|Fee Based'!B389,C391='Calc|Fee Based'!C389,D391='Calc|Fee Based'!D389,E391='Calc|Fee Based'!E389, F391='Calc|Fee Based'!F389,G391='Calc|Fee Based'!G389, H391='Calc|Fee Based'!H389),0,1)","v":0}]
[381,{"$f":"'Calc|Fee Based'!B390","v":""},{"$f":"'Calc|Fee Based'!C390","v":""},{"$f":"'Calc|Fee Based'!D390","v":""},{"$f":"'Calc|Fee Based'!E390","v":""},{"$f":"'Calc|Fee Based'!F390","v":""},{"$f":"'Calc|Fee Based'!G390","v":""},0,{"$f":"IF(AND(B392='Calc|Fee Based'!B390,C392='Calc|Fee Based'!C390,D392='Calc|Fee Based'!D390,E392='Calc|Fee Based'!E390, F392='Calc|Fee Based'!F390,G392='Calc|Fee Based'!G390, H392='Calc|Fee Based'!H390),0,1)","v":0}]
[382,{"$f":"'Calc|Fee Based'!B391","v":""},{"$f":"'Calc|Fee Based'!C391","v":""},{"$f":"'Calc|Fee Based'!D391","v":""},{"$f":"'Calc|Fee Based'!E391","v":""},{"$f":"'Calc|Fee Based'!F391","v":""},{"$f":"'Calc|Fee Based'!G391","v":""},0,{"$f":"IF(AND(B393='Calc|Fee Based'!B391,C393='Calc|Fee Based'!C391,D393='Calc|Fee Based'!D391,E393='Calc|Fee Based'!E391, F393='Calc|Fee Based'!F391,G393='Calc|Fee Based'!G391, H393='Calc|Fee Based'!H391),0,1)","v":0}]
[383,{"$f":"'Calc|Fee Based'!B392","v":""},{"$f":"'Calc|Fee Based'!C392","v":""},{"$f":"'Calc|Fee Based'!D392","v":""},{"$f":"'Calc|Fee Based'!E392","v":""},{"$f":"'Calc|Fee Based'!F392","v":""},{"$f":"'Calc|Fee Based'!G392","v":""},0,{"$f":"IF(AND(B394='Calc|Fee Based'!B392,C394='Calc|Fee Based'!C392,D394='Calc|Fee Based'!D392,E394='Calc|Fee Based'!E392, F394='Calc|Fee Based'!F392,G394='Calc|Fee Based'!G392, H394='Calc|Fee Based'!H392),0,1)","v":0}]
[384,{"$f":"'Calc|Fee Based'!B393","v":""},{"$f":"'Calc|Fee Based'!C393","v":""},{"$f":"'Calc|Fee Based'!D393","v":""},{"$f":"'Calc|Fee Based'!E393","v":""},{"$f":"'Calc|Fee Based'!F393","v":""},{"$f":"'Calc|Fee Based'!G393","v":""},0,{"$f":"IF(AND(B395='Calc|Fee Based'!B393,C395='Calc|Fee Based'!C393,D395='Calc|Fee Based'!D393,E395='Calc|Fee Based'!E393, F395='Calc|Fee Based'!F393,G395='Calc|Fee Based'!G393, H395='Calc|Fee Based'!H393),0,1)","v":0}]
[385,{"$f":"'Calc|Fee Based'!B394","v":""},{"$f":"'Calc|Fee Based'!C394","v":""},{"$f":"'Calc|Fee Based'!D394","v":""},{"$f":"'Calc|Fee Based'!E394","v":""},{"$f":"'Calc|Fee Based'!F394","v":""},{"$f":"'Calc|Fee Based'!G394","v":""},0,{"$f":"IF(AND(B396='Calc|Fee Based'!B394,C396='Calc|Fee Based'!C394,D396='Calc|Fee Based'!D394,E396='Calc|Fee Based'!E394, F396='Calc|Fee Based'!F394,G396='Calc|Fee Based'!G394, H396='Calc|Fee Based'!H394),0,1)","v":0}]
[386,{"$f":"'Calc|Fee Based'!B395","v":""},{"$f":"'Calc|Fee Based'!C395","v":""},{"$f":"'Calc|Fee Based'!D395","v":""},{"$f":"'Calc|Fee Based'!E395","v":""},{"$f":"'Calc|Fee Based'!F395","v":""},{"$f":"'Calc|Fee Based'!G395","v":""},0,{"$f":"IF(AND(B397='Calc|Fee Based'!B395,C397='Calc|Fee Based'!C395,D397='Calc|Fee Based'!D395,E397='Calc|Fee Based'!E395, F397='Calc|Fee Based'!F395,G397='Calc|Fee Based'!G395, H397='Calc|Fee Based'!H395),0,1)","v":0}]
[387,{"$f":"'Calc|Fee Based'!B396","v":""},{"$f":"'Calc|Fee Based'!C396","v":""},{"$f":"'Calc|Fee Based'!D396","v":""},{"$f":"'Calc|Fee Based'!E396","v":""},{"$f":"'Calc|Fee Based'!F396","v":""},{"$f":"'Calc|Fee Based'!G396","v":""},0,{"$f":"IF(AND(B398='Calc|Fee Based'!B396,C398='Calc|Fee Based'!C396,D398='Calc|Fee Based'!D396,E398='Calc|Fee Based'!E396, F398='Calc|Fee Based'!F396,G398='Calc|Fee Based'!G396, H398='Calc|Fee Based'!H396),0,1)","v":0}]
[388,{"$f":"'Calc|Fee Based'!B397","v":""},{"$f":"'Calc|Fee Based'!C397","v":""},{"$f":"'Calc|Fee Based'!D397","v":""},{"$f":"'Calc|Fee Based'!E397","v":""},{"$f":"'Calc|Fee Based'!F397","v":""},{"$f":"'Calc|Fee Based'!G397","v":""},0,{"$f":"IF(AND(B399='Calc|Fee Based'!B397,C399='Calc|Fee Based'!C397,D399='Calc|Fee Based'!D397,E399='Calc|Fee Based'!E397, F399='Calc|Fee Based'!F397,G399='Calc|Fee Based'!G397, H399='Calc|Fee Based'!H397),0,1)","v":0}]
[389,{"$f":"'Calc|Fee Based'!B398","v":""},{"$f":"'Calc|Fee Based'!C398","v":""},{"$f":"'Calc|Fee Based'!D398","v":""},{"$f":"'Calc|Fee Based'!E398","v":""},{"$f":"'Calc|Fee Based'!F398","v":""},{"$f":"'Calc|Fee Based'!G398","v":""},0,{"$f":"IF(AND(B400='Calc|Fee Based'!B398,C400='Calc|Fee Based'!C398,D400='Calc|Fee Based'!D398,E400='Calc|Fee Based'!E398, F400='Calc|Fee Based'!F398,G400='Calc|Fee Based'!G398, H400='Calc|Fee Based'!H398),0,1)","v":0}]
[390,{"$f":"'Calc|Fee Based'!B399","v":""},{"$f":"'Calc|Fee Based'!C399","v":""},{"$f":"'Calc|Fee Based'!D399","v":""},{"$f":"'Calc|Fee Based'!E399","v":""},{"$f":"'Calc|Fee Based'!F399","v":""},{"$f":"'Calc|Fee Based'!G399","v":""},0,{"$f":"IF(AND(B401='Calc|Fee Based'!B399,C401='Calc|Fee Based'!C399,D401='Calc|Fee Based'!D399,E401='Calc|Fee Based'!E399, F401='Calc|Fee Based'!F399,G401='Calc|Fee Based'!G399, H401='Calc|Fee Based'!H399),0,1)","v":0}]
[391,{"$f":"'Calc|Fee Based'!B400","v":""},{"$f":"'Calc|Fee Based'!C400","v":""},{"$f":"'Calc|Fee Based'!D400","v":""},{"$f":"'Calc|Fee Based'!E400","v":""},{"$f":"'Calc|Fee Based'!F400","v":""},{"$f":"'Calc|Fee Based'!G400","v":""},0,{"$f":"IF(AND(B402='Calc|Fee Based'!B400,C402='Calc|Fee Based'!C400,D402='Calc|Fee Based'!D400,E402='Calc|Fee Based'!E400, F402='Calc|Fee Based'!F400,G402='Calc|Fee Based'!G400, H402='Calc|Fee Based'!H400),0,1)","v":0}]
[392,{"$f":"'Calc|Fee Based'!B401","v":""},{"$f":"'Calc|Fee Based'!C401","v":""},{"$f":"'Calc|Fee Based'!D401","v":""},{"$f":"'Calc|Fee Based'!E401","v":""},{"$f":"'Calc|Fee Based'!F401","v":""},{"$f":"'Calc|Fee Based'!G401","v":""},0,{"$f":"IF(AND(B403='Calc|Fee Based'!B401,C403='Calc|Fee Based'!C401,D403='Calc|Fee Based'!D401,E403='Calc|Fee Based'!E401, F403='Calc|Fee Based'!F401,G403='Calc|Fee Based'!G401, H403='Calc|Fee Based'!H401),0,1)","v":0}]
[393,{"$f":"'Calc|Fee Based'!B402","v":""},{"$f":"'Calc|Fee Based'!C402","v":""},{"$f":"'Calc|Fee Based'!D402","v":""},{"$f":"'Calc|Fee Based'!E402","v":""},{"$f":"'Calc|Fee Based'!F402","v":""},{"$f":"'Calc|Fee Based'!G402","v":""},0,{"$f":"IF(AND(B404='Calc|Fee Based'!B402,C404='Calc|Fee Based'!C402,D404='Calc|Fee Based'!D402,E404='Calc|Fee Based'!E402, F404='Calc|Fee Based'!F402,G404='Calc|Fee Based'!G402, H404='Calc|Fee Based'!H402),0,1)","v":0}]
[394,{"$f":"'Calc|Fee Based'!B403","v":""},{"$f":"'Calc|Fee Based'!C403","v":""},{"$f":"'Calc|Fee Based'!D403","v":""},{"$f":"'Calc|Fee Based'!E403","v":""},{"$f":"'Calc|Fee Based'!F403","v":""},{"$f":"'Calc|Fee Based'!G403","v":""},0,{"$f":"IF(AND(B405='Calc|Fee Based'!B403,C405='Calc|Fee Based'!C403,D405='Calc|Fee Based'!D403,E405='Calc|Fee Based'!E403, F405='Calc|Fee Based'!F403,G405='Calc|Fee Based'!G403, H405='Calc|Fee Based'!H403),0,1)","v":0}]
[395,{"$f":"'Calc|Fee Based'!B404","v":""},{"$f":"'Calc|Fee Based'!C404","v":""},{"$f":"'Calc|Fee Based'!D404","v":""},{"$f":"'Calc|Fee Based'!E404","v":""},{"$f":"'Calc|Fee Based'!F404","v":""},{"$f":"'Calc|Fee Based'!G404","v":""},0,{"$f":"IF(AND(B406='Calc|Fee Based'!B404,C406='Calc|Fee Based'!C404,D406='Calc|Fee Based'!D404,E406='Calc|Fee Based'!E404, F406='Calc|Fee Based'!F404,G406='Calc|Fee Based'!G404, H406='Calc|Fee Based'!H404),0,1)","v":0}]
[396,{"$f":"'Calc|Fee Based'!B405","v":""},{"$f":"'Calc|Fee Based'!C405","v":""},{"$f":"'Calc|Fee Based'!D405","v":""},{"$f":"'Calc|Fee Based'!E405","v":""},{"$f":"'Calc|Fee Based'!F405","v":""},{"$f":"'Calc|Fee Based'!G405","v":""},0,{"$f":"IF(AND(B407='Calc|Fee Based'!B405,C407='Calc|Fee Based'!C405,D407='Calc|Fee Based'!D405,E407='Calc|Fee Based'!E405, F407='Calc|Fee Based'!F405,G407='Calc|Fee Based'!G405, H407='Calc|Fee Based'!H405),0,1)","v":0}]
[397,{"$f":"'Calc|Fee Based'!B406","v":""},{"$f":"'Calc|Fee Based'!C406","v":""},{"$f":"'Calc|Fee Based'!D406","v":""},{"$f":"'Calc|Fee Based'!E406","v":""},{"$f":"'Calc|Fee Based'!F406","v":""},{"$f":"'Calc|Fee Based'!G406","v":""},0,{"$f":"IF(AND(B408='Calc|Fee Based'!B406,C408='Calc|Fee Based'!C406,D408='Calc|Fee Based'!D406,E408='Calc|Fee Based'!E406, F408='Calc|Fee Based'!F406,G408='Calc|Fee Based'!G406, H408='Calc|Fee Based'!H406),0,1)","v":0}]
[398,{"$f":"'Calc|Fee Based'!B407","v":""},{"$f":"'Calc|Fee Based'!C407","v":""},{"$f":"'Calc|Fee Based'!D407","v":""},{"$f":"'Calc|Fee Based'!E407","v":""},{"$f":"'Calc|Fee Based'!F407","v":""},{"$f":"'Calc|Fee Based'!G407","v":""},0,{"$f":"IF(AND(B409='Calc|Fee Based'!B407,C409='Calc|Fee Based'!C407,D409='Calc|Fee Based'!D407,E409='Calc|Fee Based'!E407, F409='Calc|Fee Based'!F407,G409='Calc|Fee Based'!G407, H409='Calc|Fee Based'!H407),0,1)","v":0}]
[399,{"$f":"'Calc|Fee Based'!B408","v":""},{"$f":"'Calc|Fee Based'!C408","v":""},{"$f":"'Calc|Fee Based'!D408","v":""},{"$f":"'Calc|Fee Based'!E408","v":""},{"$f":"'Calc|Fee Based'!F408","v":""},{"$f":"'Calc|Fee Based'!G408","v":""},0,{"$f":"IF(AND(B410='Calc|Fee Based'!B408,C410='Calc|Fee Based'!C408,D410='Calc|Fee Based'!D408,E410='Calc|Fee Based'!E408, F410='Calc|Fee Based'!F408,G410='Calc|Fee Based'!G408, H410='Calc|Fee Based'!H408),0,1)","v":0}]
[400,{"$f":"'Calc|Fee Based'!B409","v":""},{"$f":"'Calc|Fee Based'!C409","v":""},{"$f":"'Calc|Fee Based'!D409","v":""},{"$f":"'Calc|Fee Based'!E409","v":""},{"$f":"'Calc|Fee Based'!F409","v":""},{"$f":"'Calc|Fee Based'!G409","v":""},0,{"$f":"IF(AND(B411='Calc|Fee Based'!B409,C411='Calc|Fee Based'!C409,D411='Calc|Fee Based'!D409,E411='Calc|Fee Based'!E409, F411='Calc|Fee Based'!F409,G411='Calc|Fee Based'!G409, H411='Calc|Fee Based'!H409),0,1)","v":0}]
[401,{"$f":"'Calc|Fee Based'!B410","v":""},{"$f":"'Calc|Fee Based'!C410","v":""},{"$f":"'Calc|Fee Based'!D410","v":""},{"$f":"'Calc|Fee Based'!E410","v":""},{"$f":"'Calc|Fee Based'!F410","v":""},{"$f":"'Calc|Fee Based'!G410","v":""},0,{"$f":"IF(AND(B412='Calc|Fee Based'!B410,C412='Calc|Fee Based'!C410,D412='Calc|Fee Based'!D410,E412='Calc|Fee Based'!E410, F412='Calc|Fee Based'!F410,G412='Calc|Fee Based'!G410, H412='Calc|Fee Based'!H410),0,1)","v":0}]
[402,{"$f":"'Calc|Fee Based'!B411","v":""},{"$f":"'Calc|Fee Based'!C411","v":""},{"$f":"'Calc|Fee Based'!D411","v":""},{"$f":"'Calc|Fee Based'!E411","v":""},{"$f":"'Calc|Fee Based'!F411","v":""},{"$f":"'Calc|Fee Based'!G411","v":""},0,{"$f":"IF(AND(B413='Calc|Fee Based'!B411,C413='Calc|Fee Based'!C411,D413='Calc|Fee Based'!D411,E413='Calc|Fee Based'!E411, F413='Calc|Fee Based'!F411,G413='Calc|Fee Based'!G411, H413='Calc|Fee Based'!H411),0,1)","v":0}]
[403,{"$f":"'Calc|Fee Based'!B412","v":""},{"$f":"'Calc|Fee Based'!C412","v":""},{"$f":"'Calc|Fee Based'!D412","v":""},{"$f":"'Calc|Fee Based'!E412","v":""},{"$f":"'Calc|Fee Based'!F412","v":""},{"$f":"'Calc|Fee Based'!G412","v":""},0,{"$f":"IF(AND(B414='Calc|Fee Based'!B412,C414='Calc|Fee Based'!C412,D414='Calc|Fee Based'!D412,E414='Calc|Fee Based'!E412, F414='Calc|Fee Based'!F412,G414='Calc|Fee Based'!G412, H414='Calc|Fee Based'!H412),0,1)","v":0}]
[404,{"$f":"'Calc|Fee Based'!B413","v":""},{"$f":"'Calc|Fee Based'!C413","v":""},{"$f":"'Calc|Fee Based'!D413","v":""},{"$f":"'Calc|Fee Based'!E413","v":""},{"$f":"'Calc|Fee Based'!F413","v":""},{"$f":"'Calc|Fee Based'!G413","v":""},0,{"$f":"IF(AND(B415='Calc|Fee Based'!B413,C415='Calc|Fee Based'!C413,D415='Calc|Fee Based'!D413,E415='Calc|Fee Based'!E413, F415='Calc|Fee Based'!F413,G415='Calc|Fee Based'!G413, H415='Calc|Fee Based'!H413),0,1)","v":0}]
[405,{"$f":"'Calc|Fee Based'!B414","v":""},{"$f":"'Calc|Fee Based'!C414","v":""},{"$f":"'Calc|Fee Based'!D414","v":""},{"$f":"'Calc|Fee Based'!E414","v":""},{"$f":"'Calc|Fee Based'!F414","v":""},{"$f":"'Calc|Fee Based'!G414","v":""},0,{"$f":"IF(AND(B416='Calc|Fee Based'!B414,C416='Calc|Fee Based'!C414,D416='Calc|Fee Based'!D414,E416='Calc|Fee Based'!E414, F416='Calc|Fee Based'!F414,G416='Calc|Fee Based'!G414, H416='Calc|Fee Based'!H414),0,1)","v":0}]
[406,{"$f":"'Calc|Fee Based'!B415","v":""},{"$f":"'Calc|Fee Based'!C415","v":""},{"$f":"'Calc|Fee Based'!D415","v":""},{"$f":"'Calc|Fee Based'!E415","v":""},{"$f":"'Calc|Fee Based'!F415","v":""},{"$f":"'Calc|Fee Based'!G415","v":""},0,{"$f":"IF(AND(B417='Calc|Fee Based'!B415,C417='Calc|Fee Based'!C415,D417='Calc|Fee Based'!D415,E417='Calc|Fee Based'!E415, F417='Calc|Fee Based'!F415,G417='Calc|Fee Based'!G415, H417='Calc|Fee Based'!H415),0,1)","v":0}]
[407,{"$f":"'Calc|Fee Based'!B416","v":""},{"$f":"'Calc|Fee Based'!C416","v":""},{"$f":"'Calc|Fee Based'!D416","v":""},{"$f":"'Calc|Fee Based'!E416","v":""},{"$f":"'Calc|Fee Based'!F416","v":""},{"$f":"'Calc|Fee Based'!G416","v":""},0,{"$f":"IF(AND(B418='Calc|Fee Based'!B416,C418='Calc|Fee Based'!C416,D418='Calc|Fee Based'!D416,E418='Calc|Fee Based'!E416, F418='Calc|Fee Based'!F416,G418='Calc|Fee Based'!G416, H418='Calc|Fee Based'!H416),0,1)","v":0}]
[408,{"$f":"'Calc|Fee Based'!B417","v":""},{"$f":"'Calc|Fee Based'!C417","v":""},{"$f":"'Calc|Fee Based'!D417","v":""},{"$f":"'Calc|Fee Based'!E417","v":""},{"$f":"'Calc|Fee Based'!F417","v":""},{"$f":"'Calc|Fee Based'!G417","v":""},0,{"$f":"IF(AND(B419='Calc|Fee Based'!B417,C419='Calc|Fee Based'!C417,D419='Calc|Fee Based'!D417,E419='Calc|Fee Based'!E417, F419='Calc|Fee Based'!F417,G419='Calc|Fee Based'!G417, H419='Calc|Fee Based'!H417),0,1)","v":0}]
[409,{"$f":"'Calc|Fee Based'!B418","v":""},{"$f":"'Calc|Fee Based'!C418","v":""},{"$f":"'Calc|Fee Based'!D418","v":""},{"$f":"'Calc|Fee Based'!E418","v":""},{"$f":"'Calc|Fee Based'!F418","v":""},{"$f":"'Calc|Fee Based'!G418","v":""},0,{"$f":"IF(AND(B420='Calc|Fee Based'!B418,C420='Calc|Fee Based'!C418,D420='Calc|Fee Based'!D418,E420='Calc|Fee Based'!E418, F420='Calc|Fee Based'!F418,G420='Calc|Fee Based'!G418, H420='Calc|Fee Based'!H418),0,1)","v":0}]
[410,{"$f":"'Calc|Fee Based'!B419","v":""},{"$f":"'Calc|Fee Based'!C419","v":""},{"$f":"'Calc|Fee Based'!D419","v":""},{"$f":"'Calc|Fee Based'!E419","v":""},{"$f":"'Calc|Fee Based'!F419","v":""},{"$f":"'Calc|Fee Based'!G419","v":""},0,{"$f":"IF(AND(B421='Calc|Fee Based'!B419,C421='Calc|Fee Based'!C419,D421='Calc|Fee Based'!D419,E421='Calc|Fee Based'!E419, F421='Calc|Fee Based'!F419,G421='Calc|Fee Based'!G419, H421='Calc|Fee Based'!H419),0,1)","v":0}]
[411,{"$f":"'Calc|Fee Based'!B420","v":""},{"$f":"'Calc|Fee Based'!C420","v":""},{"$f":"'Calc|Fee Based'!D420","v":""},{"$f":"'Calc|Fee Based'!E420","v":""},{"$f":"'Calc|Fee Based'!F420","v":""},{"$f":"'Calc|Fee Based'!G420","v":""},0,{"$f":"IF(AND(B422='Calc|Fee Based'!B420,C422='Calc|Fee Based'!C420,D422='Calc|Fee Based'!D420,E422='Calc|Fee Based'!E420, F422='Calc|Fee Based'!F420,G422='Calc|Fee Based'!G420, H422='Calc|Fee Based'!H420),0,1)","v":0}]
[412,{"$f":"'Calc|Fee Based'!B421","v":""},{"$f":"'Calc|Fee Based'!C421","v":""},{"$f":"'Calc|Fee Based'!D421","v":""},{"$f":"'Calc|Fee Based'!E421","v":""},{"$f":"'Calc|Fee Based'!F421","v":""},{"$f":"'Calc|Fee Based'!G421","v":""},0,{"$f":"IF(AND(B423='Calc|Fee Based'!B421,C423='Calc|Fee Based'!C421,D423='Calc|Fee Based'!D421,E423='Calc|Fee Based'!E421, F423='Calc|Fee Based'!F421,G423='Calc|Fee Based'!G421, H423='Calc|Fee Based'!H421),0,1)","v":0}]
[413,{"$f":"'Calc|Fee Based'!B422","v":""},{"$f":"'Calc|Fee Based'!C422","v":""},{"$f":"'Calc|Fee Based'!D422","v":""},{"$f":"'Calc|Fee Based'!E422","v":""},{"$f":"'Calc|Fee Based'!F422","v":""},{"$f":"'Calc|Fee Based'!G422","v":""},0,{"$f":"IF(AND(B424='Calc|Fee Based'!B422,C424='Calc|Fee Based'!C422,D424='Calc|Fee Based'!D422,E424='Calc|Fee Based'!E422, F424='Calc|Fee Based'!F422,G424='Calc|Fee Based'!G422, H424='Calc|Fee Based'!H422),0,1)","v":0}]
[414,{"$f":"'Calc|Fee Based'!B423","v":""},{"$f":"'Calc|Fee Based'!C423","v":""},{"$f":"'Calc|Fee Based'!D423","v":""},{"$f":"'Calc|Fee Based'!E423","v":""},{"$f":"'Calc|Fee Based'!F423","v":""},{"$f":"'Calc|Fee Based'!G423","v":""},0,{"$f":"IF(AND(B425='Calc|Fee Based'!B423,C425='Calc|Fee Based'!C423,D425='Calc|Fee Based'!D423,E425='Calc|Fee Based'!E423, F425='Calc|Fee Based'!F423,G425='Calc|Fee Based'!G423, H425='Calc|Fee Based'!H423),0,1)","v":0}]
[415,{"$f":"'Calc|Fee Based'!B424","v":""},{"$f":"'Calc|Fee Based'!C424","v":""},{"$f":"'Calc|Fee Based'!D424","v":""},{"$f":"'Calc|Fee Based'!E424","v":""},{"$f":"'Calc|Fee Based'!F424","v":""},{"$f":"'Calc|Fee Based'!G424","v":""},0,{"$f":"IF(AND(B426='Calc|Fee Based'!B424,C426='Calc|Fee Based'!C424,D426='Calc|Fee Based'!D424,E426='Calc|Fee Based'!E424, F426='Calc|Fee Based'!F424,G426='Calc|Fee Based'!G424, H426='Calc|Fee Based'!H424),0,1)","v":0}]
[416,{"$f":"'Calc|Fee Based'!B425","v":""},{"$f":"'Calc|Fee Based'!C425","v":""},{"$f":"'Calc|Fee Based'!D425","v":""},{"$f":"'Calc|Fee Based'!E425","v":""},{"$f":"'Calc|Fee Based'!F425","v":""},{"$f":"'Calc|Fee Based'!G425","v":""},0,{"$f":"IF(AND(B427='Calc|Fee Based'!B425,C427='Calc|Fee Based'!C425,D427='Calc|Fee Based'!D425,E427='Calc|Fee Based'!E425, F427='Calc|Fee Based'!F425,G427='Calc|Fee Based'!G425, H427='Calc|Fee Based'!H425),0,1)","v":0}]
[417,{"$f":"'Calc|Fee Based'!B426","v":""},{"$f":"'Calc|Fee Based'!C426","v":""},{"$f":"'Calc|Fee Based'!D426","v":""},{"$f":"'Calc|Fee Based'!E426","v":""},{"$f":"'Calc|Fee Based'!F426","v":""},{"$f":"'Calc|Fee Based'!G426","v":""},0,{"$f":"IF(AND(B428='Calc|Fee Based'!B426,C428='Calc|Fee Based'!C426,D428='Calc|Fee Based'!D426,E428='Calc|Fee Based'!E426, F428='Calc|Fee Based'!F426,G428='Calc|Fee Based'!G426, H428='Calc|Fee Based'!H426),0,1)","v":0}]
[418,{"$f":"'Calc|Fee Based'!B427","v":""},{"$f":"'Calc|Fee Based'!C427","v":""},{"$f":"'Calc|Fee Based'!D427","v":""},{"$f":"'Calc|Fee Based'!E427","v":""},{"$f":"'Calc|Fee Based'!F427","v":""},{"$f":"'Calc|Fee Based'!G427","v":""},0,{"$f":"IF(AND(B429='Calc|Fee Based'!B427,C429='Calc|Fee Based'!C427,D429='Calc|Fee Based'!D427,E429='Calc|Fee Based'!E427, F429='Calc|Fee Based'!F427,G429='Calc|Fee Based'!G427, H429='Calc|Fee Based'!H427),0,1)","v":0}]
[419,{"$f":"'Calc|Fee Based'!B428","v":""},{"$f":"'Calc|Fee Based'!C428","v":""},{"$f":"'Calc|Fee Based'!D428","v":""},{"$f":"'Calc|Fee Based'!E428","v":""},{"$f":"'Calc|Fee Based'!F428","v":""},{"$f":"'Calc|Fee Based'!G428","v":""},0,{"$f":"IF(AND(B430='Calc|Fee Based'!B428,C430='Calc|Fee Based'!C428,D430='Calc|Fee Based'!D428,E430='Calc|Fee Based'!E428, F430='Calc|Fee Based'!F428,G430='Calc|Fee Based'!G428, H430='Calc|Fee Based'!H428),0,1)","v":0}]
[420,{"$f":"'Calc|Fee Based'!B429","v":""},{"$f":"'Calc|Fee Based'!C429","v":""},{"$f":"'Calc|Fee Based'!D429","v":""},{"$f":"'Calc|Fee Based'!E429","v":""},{"$f":"'Calc|Fee Based'!F429","v":""},{"$f":"'Calc|Fee Based'!G429","v":""},0,{"$f":"IF(AND(B431='Calc|Fee Based'!B429,C431='Calc|Fee Based'!C429,D431='Calc|Fee Based'!D429,E431='Calc|Fee Based'!E429, F431='Calc|Fee Based'!F429,G431='Calc|Fee Based'!G429, H431='Calc|Fee Based'!H429),0,1)","v":0}]
[421,{"$f":"'Calc|Fee Based'!B430","v":""},{"$f":"'Calc|Fee Based'!C430","v":""},{"$f":"'Calc|Fee Based'!D430","v":""},{"$f":"'Calc|Fee Based'!E430","v":""},{"$f":"'Calc|Fee Based'!F430","v":""},{"$f":"'Calc|Fee Based'!G430","v":""},0,{"$f":"IF(AND(B432='Calc|Fee Based'!B430,C432='Calc|Fee Based'!C430,D432='Calc|Fee Based'!D430,E432='Calc|Fee Based'!E430, F432='Calc|Fee Based'!F430,G432='Calc|Fee Based'!G430, H432='Calc|Fee Based'!H430),0,1)","v":0}]
[422,{"$f":"'Calc|Fee Based'!B431","v":""},{"$f":"'Calc|Fee Based'!C431","v":""},{"$f":"'Calc|Fee Based'!D431","v":""},{"$f":"'Calc|Fee Based'!E431","v":""},{"$f":"'Calc|Fee Based'!F431","v":""},{"$f":"'Calc|Fee Based'!G431","v":""},0,{"$f":"IF(AND(B433='Calc|Fee Based'!B431,C433='Calc|Fee Based'!C431,D433='Calc|Fee Based'!D431,E433='Calc|Fee Based'!E431, F433='Calc|Fee Based'!F431,G433='Calc|Fee Based'!G431, H433='Calc|Fee Based'!H431),0,1)","v":0}]
[423,{"$f":"'Calc|Fee Based'!B432","v":""},{"$f":"'Calc|Fee Based'!C432","v":""},{"$f":"'Calc|Fee Based'!D432","v":""},{"$f":"'Calc|Fee Based'!E432","v":""},{"$f":"'Calc|Fee Based'!F432","v":""},{"$f":"'Calc|Fee Based'!G432","v":""},0,{"$f":"IF(AND(B434='Calc|Fee Based'!B432,C434='Calc|Fee Based'!C432,D434='Calc|Fee Based'!D432,E434='Calc|Fee Based'!E432, F434='Calc|Fee Based'!F432,G434='Calc|Fee Based'!G432, H434='Calc|Fee Based'!H432),0,1)","v":0}]
[424,{"$f":"'Calc|Fee Based'!B433","v":""},{"$f":"'Calc|Fee Based'!C433","v":""},{"$f":"'Calc|Fee Based'!D433","v":""},{"$f":"'Calc|Fee Based'!E433","v":""},{"$f":"'Calc|Fee Based'!F433","v":""},{"$f":"'Calc|Fee Based'!G433","v":""},0,{"$f":"IF(AND(B435='Calc|Fee Based'!B433,C435='Calc|Fee Based'!C433,D435='Calc|Fee Based'!D433,E435='Calc|Fee Based'!E433, F435='Calc|Fee Based'!F433,G435='Calc|Fee Based'!G433, H435='Calc|Fee Based'!H433),0,1)","v":0}]
[425,{"$f":"'Calc|Fee Based'!B434","v":""},{"$f":"'Calc|Fee Based'!C434","v":""},{"$f":"'Calc|Fee Based'!D434","v":""},{"$f":"'Calc|Fee Based'!E434","v":""},{"$f":"'Calc|Fee Based'!F434","v":""},{"$f":"'Calc|Fee Based'!G434","v":""},0,{"$f":"IF(AND(B436='Calc|Fee Based'!B434,C436='Calc|Fee Based'!C434,D436='Calc|Fee Based'!D434,E436='Calc|Fee Based'!E434, F436='Calc|Fee Based'!F434,G436='Calc|Fee Based'!G434, H436='Calc|Fee Based'!H434),0,1)","v":0}]
[426,{"$f":"'Calc|Fee Based'!B435","v":""},{"$f":"'Calc|Fee Based'!C435","v":""},{"$f":"'Calc|Fee Based'!D435","v":""},{"$f":"'Calc|Fee Based'!E435","v":""},{"$f":"'Calc|Fee Based'!F435","v":""},{"$f":"'Calc|Fee Based'!G435","v":""},0,{"$f":"IF(AND(B437='Calc|Fee Based'!B435,C437='Calc|Fee Based'!C435,D437='Calc|Fee Based'!D435,E437='Calc|Fee Based'!E435, F437='Calc|Fee Based'!F435,G437='Calc|Fee Based'!G435, H437='Calc|Fee Based'!H435),0,1)","v":0}]
[427,{"$f":"'Calc|Fee Based'!B436","v":""},{"$f":"'Calc|Fee Based'!C436","v":""},{"$f":"'Calc|Fee Based'!D436","v":""},{"$f":"'Calc|Fee Based'!E436","v":""},{"$f":"'Calc|Fee Based'!F436","v":""},{"$f":"'Calc|Fee Based'!G436","v":""},0,{"$f":"IF(AND(B438='Calc|Fee Based'!B436,C438='Calc|Fee Based'!C436,D438='Calc|Fee Based'!D436,E438='Calc|Fee Based'!E436, F438='Calc|Fee Based'!F436,G438='Calc|Fee Based'!G436, H438='Calc|Fee Based'!H436),0,1)","v":0}]
[428,{"$f":"'Calc|Fee Based'!B437","v":""},{"$f":"'Calc|Fee Based'!C437","v":""},{"$f":"'Calc|Fee Based'!D437","v":""},{"$f":"'Calc|Fee Based'!E437","v":""},{"$f":"'Calc|Fee Based'!F437","v":""},{"$f":"'Calc|Fee Based'!G437","v":""},0,{"$f":"IF(AND(B439='Calc|Fee Based'!B437,C439='Calc|Fee Based'!C437,D439='Calc|Fee Based'!D437,E439='Calc|Fee Based'!E437, F439='Calc|Fee Based'!F437,G439='Calc|Fee Based'!G437, H439='Calc|Fee Based'!H437),0,1)","v":0}]
[429,{"$f":"'Calc|Fee Based'!B438","v":""},{"$f":"'Calc|Fee Based'!C438","v":""},{"$f":"'Calc|Fee Based'!D438","v":""},{"$f":"'Calc|Fee Based'!E438","v":""},{"$f":"'Calc|Fee Based'!F438","v":""},{"$f":"'Calc|Fee Based'!G438","v":""},0,{"$f":"IF(AND(B440='Calc|Fee Based'!B438,C440='Calc|Fee Based'!C438,D440='Calc|Fee Based'!D438,E440='Calc|Fee Based'!E438, F440='Calc|Fee Based'!F438,G440='Calc|Fee Based'!G438, H440='Calc|Fee Based'!H438),0,1)","v":0}]
[430,{"$f":"'Calc|Fee Based'!B439","v":""},{"$f":"'Calc|Fee Based'!C439","v":""},{"$f":"'Calc|Fee Based'!D439","v":""},{"$f":"'Calc|Fee Based'!E439","v":""},{"$f":"'Calc|Fee Based'!F439","v":""},{"$f":"'Calc|Fee Based'!G439","v":""},0,{"$f":"IF(AND(B441='Calc|Fee Based'!B439,C441='Calc|Fee Based'!C439,D441='Calc|Fee Based'!D439,E441='Calc|Fee Based'!E439, F441='Calc|Fee Based'!F439,G441='Calc|Fee Based'!G439, H441='Calc|Fee Based'!H439),0,1)","v":0}]
[431,{"$f":"'Calc|Fee Based'!B440","v":""},{"$f":"'Calc|Fee Based'!C440","v":""},{"$f":"'Calc|Fee Based'!D440","v":""},{"$f":"'Calc|Fee Based'!E440","v":""},{"$f":"'Calc|Fee Based'!F440","v":""},{"$f":"'Calc|Fee Based'!G440","v":""},0,{"$f":"IF(AND(B442='Calc|Fee Based'!B440,C442='Calc|Fee Based'!C440,D442='Calc|Fee Based'!D440,E442='Calc|Fee Based'!E440, F442='Calc|Fee Based'!F440,G442='Calc|Fee Based'!G440, H442='Calc|Fee Based'!H440),0,1)","v":0}]
[432,{"$f":"'Calc|Fee Based'!B441","v":""},{"$f":"'Calc|Fee Based'!C441","v":""},{"$f":"'Calc|Fee Based'!D441","v":""},{"$f":"'Calc|Fee Based'!E441","v":""},{"$f":"'Calc|Fee Based'!F441","v":""},{"$f":"'Calc|Fee Based'!G441","v":""},0,{"$f":"IF(AND(B443='Calc|Fee Based'!B441,C443='Calc|Fee Based'!C441,D443='Calc|Fee Based'!D441,E443='Calc|Fee Based'!E441, F443='Calc|Fee Based'!F441,G443='Calc|Fee Based'!G441, H443='Calc|Fee Based'!H441),0,1)","v":0}]
[433,{"$f":"'Calc|Fee Based'!B442","v":""},{"$f":"'Calc|Fee Based'!C442","v":""},{"$f":"'Calc|Fee Based'!D442","v":""},{"$f":"'Calc|Fee Based'!E442","v":""},{"$f":"'Calc|Fee Based'!F442","v":""},{"$f":"'Calc|Fee Based'!G442","v":""},0,{"$f":"IF(AND(B444='Calc|Fee Based'!B442,C444='Calc|Fee Based'!C442,D444='Calc|Fee Based'!D442,E444='Calc|Fee Based'!E442, F444='Calc|Fee Based'!F442,G444='Calc|Fee Based'!G442, H444='Calc|Fee Based'!H442),0,1)","v":0}]
[434,{"$f":"'Calc|Fee Based'!B443","v":""},{"$f":"'Calc|Fee Based'!C443","v":""},{"$f":"'Calc|Fee Based'!D443","v":""},{"$f":"'Calc|Fee Based'!E443","v":""},{"$f":"'Calc|Fee Based'!F443","v":""},{"$f":"'Calc|Fee Based'!G443","v":""},0,{"$f":"IF(AND(B445='Calc|Fee Based'!B443,C445='Calc|Fee Based'!C443,D445='Calc|Fee Based'!D443,E445='Calc|Fee Based'!E443, F445='Calc|Fee Based'!F443,G445='Calc|Fee Based'!G443, H445='Calc|Fee Based'!H443),0,1)","v":0}]
[435,{"$f":"'Calc|Fee Based'!B444","v":""},{"$f":"'Calc|Fee Based'!C444","v":""},{"$f":"'Calc|Fee Based'!D444","v":""},{"$f":"'Calc|Fee Based'!E444","v":""},{"$f":"'Calc|Fee Based'!F444","v":""},{"$f":"'Calc|Fee Based'!G444","v":""},0,{"$f":"IF(AND(B446='Calc|Fee Based'!B444,C446='Calc|Fee Based'!C444,D446='Calc|Fee Based'!D444,E446='Calc|Fee Based'!E444, F446='Calc|Fee Based'!F444,G446='Calc|Fee Based'!G444, H446='Calc|Fee Based'!H444),0,1)","v":0}]
[436,{"$f":"'Calc|Fee Based'!B445","v":""},{"$f":"'Calc|Fee Based'!C445","v":""},{"$f":"'Calc|Fee Based'!D445","v":""},{"$f":"'Calc|Fee Based'!E445","v":""},{"$f":"'Calc|Fee Based'!F445","v":""},{"$f":"'Calc|Fee Based'!G445","v":""},0,{"$f":"IF(AND(B447='Calc|Fee Based'!B445,C447='Calc|Fee Based'!C445,D447='Calc|Fee Based'!D445,E447='Calc|Fee Based'!E445, F447='Calc|Fee Based'!F445,G447='Calc|Fee Based'!G445, H447='Calc|Fee Based'!H445),0,1)","v":0}]
[437,{"$f":"'Calc|Fee Based'!B446","v":""},{"$f":"'Calc|Fee Based'!C446","v":""},{"$f":"'Calc|Fee Based'!D446","v":""},{"$f":"'Calc|Fee Based'!E446","v":""},{"$f":"'Calc|Fee Based'!F446","v":""},{"$f":"'Calc|Fee Based'!G446","v":""},0,{"$f":"IF(AND(B448='Calc|Fee Based'!B446,C448='Calc|Fee Based'!C446,D448='Calc|Fee Based'!D446,E448='Calc|Fee Based'!E446, F448='Calc|Fee Based'!F446,G448='Calc|Fee Based'!G446, H448='Calc|Fee Based'!H446),0,1)","v":0}]
[438,{"$f":"'Calc|Fee Based'!B447","v":""},{"$f":"'Calc|Fee Based'!C447","v":""},{"$f":"'Calc|Fee Based'!D447","v":""},{"$f":"'Calc|Fee Based'!E447","v":""},{"$f":"'Calc|Fee Based'!F447","v":""},{"$f":"'Calc|Fee Based'!G447","v":""},0,{"$f":"IF(AND(B449='Calc|Fee Based'!B447,C449='Calc|Fee Based'!C447,D449='Calc|Fee Based'!D447,E449='Calc|Fee Based'!E447, F449='Calc|Fee Based'!F447,G449='Calc|Fee Based'!G447, H449='Calc|Fee Based'!H447),0,1)","v":0}]
[439,{"$f":"'Calc|Fee Based'!B448","v":""},{"$f":"'Calc|Fee Based'!C448","v":""},{"$f":"'Calc|Fee Based'!D448","v":""},{"$f":"'Calc|Fee Based'!E448","v":""},{"$f":"'Calc|Fee Based'!F448","v":""},{"$f":"'Calc|Fee Based'!G448","v":""},0,{"$f":"IF(AND(B450='Calc|Fee Based'!B448,C450='Calc|Fee Based'!C448,D450='Calc|Fee Based'!D448,E450='Calc|Fee Based'!E448, F450='Calc|Fee Based'!F448,G450='Calc|Fee Based'!G448, H450='Calc|Fee Based'!H448),0,1)","v":0}]
[440,{"$f":"'Calc|Fee Based'!B449","v":""},{"$f":"'Calc|Fee Based'!C449","v":""},{"$f":"'Calc|Fee Based'!D449","v":""},{"$f":"'Calc|Fee Based'!E449","v":""},{"$f":"'Calc|Fee Based'!F449","v":""},{"$f":"'Calc|Fee Based'!G449","v":""},0,{"$f":"IF(AND(B451='Calc|Fee Based'!B449,C451='Calc|Fee Based'!C449,D451='Calc|Fee Based'!D449,E451='Calc|Fee Based'!E449, F451='Calc|Fee Based'!F449,G451='Calc|Fee Based'!G449, H451='Calc|Fee Based'!H449),0,1)","v":0}]
[441,{"$f":"'Calc|Fee Based'!B450","v":""},{"$f":"'Calc|Fee Based'!C450","v":""},{"$f":"'Calc|Fee Based'!D450","v":""},{"$f":"'Calc|Fee Based'!E450","v":""},{"$f":"'Calc|Fee Based'!F450","v":""},{"$f":"'Calc|Fee Based'!G450","v":""},0,{"$f":"IF(AND(B452='Calc|Fee Based'!B450,C452='Calc|Fee Based'!C450,D452='Calc|Fee Based'!D450,E452='Calc|Fee Based'!E450, F452='Calc|Fee Based'!F450,G452='Calc|Fee Based'!G450, H452='Calc|Fee Based'!H450),0,1)","v":0}]
[442,{"$f":"'Calc|Fee Based'!B451","v":""},{"$f":"'Calc|Fee Based'!C451","v":""},{"$f":"'Calc|Fee Based'!D451","v":""},{"$f":"'Calc|Fee Based'!E451","v":""},{"$f":"'Calc|Fee Based'!F451","v":""},{"$f":"'Calc|Fee Based'!G451","v":""},0,{"$f":"IF(AND(B453='Calc|Fee Based'!B451,C453='Calc|Fee Based'!C451,D453='Calc|Fee Based'!D451,E453='Calc|Fee Based'!E451, F453='Calc|Fee Based'!F451,G453='Calc|Fee Based'!G451, H453='Calc|Fee Based'!H451),0,1)","v":0}]
[443,{"$f":"'Calc|Fee Based'!B452","v":""},{"$f":"'Calc|Fee Based'!C452","v":""},{"$f":"'Calc|Fee Based'!D452","v":""},{"$f":"'Calc|Fee Based'!E452","v":""},{"$f":"'Calc|Fee Based'!F452","v":""},{"$f":"'Calc|Fee Based'!G452","v":""},0,{"$f":"IF(AND(B454='Calc|Fee Based'!B452,C454='Calc|Fee Based'!C452,D454='Calc|Fee Based'!D452,E454='Calc|Fee Based'!E452, F454='Calc|Fee Based'!F452,G454='Calc|Fee Based'!G452, H454='Calc|Fee Based'!H452),0,1)","v":0}]
[444,{"$f":"'Calc|Fee Based'!B453","v":""},{"$f":"'Calc|Fee Based'!C453","v":""},{"$f":"'Calc|Fee Based'!D453","v":""},{"$f":"'Calc|Fee Based'!E453","v":""},{"$f":"'Calc|Fee Based'!F453","v":""},{"$f":"'Calc|Fee Based'!G453","v":""},0,{"$f":"IF(AND(B455='Calc|Fee Based'!B453,C455='Calc|Fee Based'!C453,D455='Calc|Fee Based'!D453,E455='Calc|Fee Based'!E453, F455='Calc|Fee Based'!F453,G455='Calc|Fee Based'!G453, H455='Calc|Fee Based'!H453),0,1)","v":0}]
[445,{"$f":"'Calc|Fee Based'!B454","v":""},{"$f":"'Calc|Fee Based'!C454","v":""},{"$f":"'Calc|Fee Based'!D454","v":""},{"$f":"'Calc|Fee Based'!E454","v":""},{"$f":"'Calc|Fee Based'!F454","v":""},{"$f":"'Calc|Fee Based'!G454","v":""},0,{"$f":"IF(AND(B456='Calc|Fee Based'!B454,C456='Calc|Fee Based'!C454,D456='Calc|Fee Based'!D454,E456='Calc|Fee Based'!E454, F456='Calc|Fee Based'!F454,G456='Calc|Fee Based'!G454, H456='Calc|Fee Based'!H454),0,1)","v":0}]
[446,{"$f":"'Calc|Fee Based'!B455","v":""},{"$f":"'Calc|Fee Based'!C455","v":""},{"$f":"'Calc|Fee Based'!D455","v":""},{"$f":"'Calc|Fee Based'!E455","v":""},{"$f":"'Calc|Fee Based'!F455","v":""},{"$f":"'Calc|Fee Based'!G455","v":""},0,{"$f":"IF(AND(B457='Calc|Fee Based'!B455,C457='Calc|Fee Based'!C455,D457='Calc|Fee Based'!D455,E457='Calc|Fee Based'!E455, F457='Calc|Fee Based'!F455,G457='Calc|Fee Based'!G455, H457='Calc|Fee Based'!H455),0,1)","v":0}]
[447,{"$f":"'Calc|Fee Based'!B456","v":""},{"$f":"'Calc|Fee Based'!C456","v":""},{"$f":"'Calc|Fee Based'!D456","v":""},{"$f":"'Calc|Fee Based'!E456","v":""},{"$f":"'Calc|Fee Based'!F456","v":""},{"$f":"'Calc|Fee Based'!G456","v":""},0,{"$f":"IF(AND(B458='Calc|Fee Based'!B456,C458='Calc|Fee Based'!C456,D458='Calc|Fee Based'!D456,E458='Calc|Fee Based'!E456, F458='Calc|Fee Based'!F456,G458='Calc|Fee Based'!G456, H458='Calc|Fee Based'!H456),0,1)","v":0}]
[448,{"$f":"'Calc|Fee Based'!B457","v":""},{"$f":"'Calc|Fee Based'!C457","v":""},{"$f":"'Calc|Fee Based'!D457","v":""},{"$f":"'Calc|Fee Based'!E457","v":""},{"$f":"'Calc|Fee Based'!F457","v":""},{"$f":"'Calc|Fee Based'!G457","v":""},0,{"$f":"IF(AND(B459='Calc|Fee Based'!B457,C459='Calc|Fee Based'!C457,D459='Calc|Fee Based'!D457,E459='Calc|Fee Based'!E457, F459='Calc|Fee Based'!F457,G459='Calc|Fee Based'!G457, H459='Calc|Fee Based'!H457),0,1)","v":0}]
[449,{"$f":"'Calc|Fee Based'!B458","v":""},{"$f":"'Calc|Fee Based'!C458","v":""},{"$f":"'Calc|Fee Based'!D458","v":""},{"$f":"'Calc|Fee Based'!E458","v":""},{"$f":"'Calc|Fee Based'!F458","v":""},{"$f":"'Calc|Fee Based'!G458","v":""},0,{"$f":"IF(AND(B460='Calc|Fee Based'!B458,C460='Calc|Fee Based'!C458,D460='Calc|Fee Based'!D458,E460='Calc|Fee Based'!E458, F460='Calc|Fee Based'!F458,G460='Calc|Fee Based'!G458, H460='Calc|Fee Based'!H458),0,1)","v":0}]
[450,{"$f":"'Calc|Fee Based'!B459","v":""},{"$f":"'Calc|Fee Based'!C459","v":""},{"$f":"'Calc|Fee Based'!D459","v":""},{"$f":"'Calc|Fee Based'!E459","v":""},{"$f":"'Calc|Fee Based'!F459","v":""},{"$f":"'Calc|Fee Based'!G459","v":""},0,{"$f":"IF(AND(B461='Calc|Fee Based'!B459,C461='Calc|Fee Based'!C459,D461='Calc|Fee Based'!D459,E461='Calc|Fee Based'!E459, F461='Calc|Fee Based'!F459,G461='Calc|Fee Based'!G459, H461='Calc|Fee Based'!H459),0,1)","v":0}]
[451,{"$f":"'Calc|Fee Based'!B460","v":""},{"$f":"'Calc|Fee Based'!C460","v":""},{"$f":"'Calc|Fee Based'!D460","v":""},{"$f":"'Calc|Fee Based'!E460","v":""},{"$f":"'Calc|Fee Based'!F460","v":""},{"$f":"'Calc|Fee Based'!G460","v":""},0,{"$f":"IF(AND(B462='Calc|Fee Based'!B460,C462='Calc|Fee Based'!C460,D462='Calc|Fee Based'!D460,E462='Calc|Fee Based'!E460, F462='Calc|Fee Based'!F460,G462='Calc|Fee Based'!G460, H462='Calc|Fee Based'!H460),0,1)","v":0}]
[452,{"$f":"'Calc|Fee Based'!B461","v":""},{"$f":"'Calc|Fee Based'!C461","v":""},{"$f":"'Calc|Fee Based'!D461","v":""},{"$f":"'Calc|Fee Based'!E461","v":""},{"$f":"'Calc|Fee Based'!F461","v":""},{"$f":"'Calc|Fee Based'!G461","v":""},0,{"$f":"IF(AND(B463='Calc|Fee Based'!B461,C463='Calc|Fee Based'!C461,D463='Calc|Fee Based'!D461,E463='Calc|Fee Based'!E461, F463='Calc|Fee Based'!F461,G463='Calc|Fee Based'!G461, H463='Calc|Fee Based'!H461),0,1)","v":0}]
[453,{"$f":"'Calc|Fee Based'!B462","v":""},{"$f":"'Calc|Fee Based'!C462","v":""},{"$f":"'Calc|Fee Based'!D462","v":""},{"$f":"'Calc|Fee Based'!E462","v":""},{"$f":"'Calc|Fee Based'!F462","v":""},{"$f":"'Calc|Fee Based'!G462","v":""},0,{"$f":"IF(AND(B464='Calc|Fee Based'!B462,C464='Calc|Fee Based'!C462,D464='Calc|Fee Based'!D462,E464='Calc|Fee Based'!E462, F464='Calc|Fee Based'!F462,G464='Calc|Fee Based'!G462, H464='Calc|Fee Based'!H462),0,1)","v":0}]
[454,{"$f":"'Calc|Fee Based'!B463","v":""},{"$f":"'Calc|Fee Based'!C463","v":""},{"$f":"'Calc|Fee Based'!D463","v":""},{"$f":"'Calc|Fee Based'!E463","v":""},{"$f":"'Calc|Fee Based'!F463","v":""},{"$f":"'Calc|Fee Based'!G463","v":""},0,{"$f":"IF(AND(B465='Calc|Fee Based'!B463,C465='Calc|Fee Based'!C463,D465='Calc|Fee Based'!D463,E465='Calc|Fee Based'!E463, F465='Calc|Fee Based'!F463,G465='Calc|Fee Based'!G463, H465='Calc|Fee Based'!H463),0,1)","v":0}]
[455,{"$f":"'Calc|Fee Based'!B464","v":""},{"$f":"'Calc|Fee Based'!C464","v":""},{"$f":"'Calc|Fee Based'!D464","v":""},{"$f":"'Calc|Fee Based'!E464","v":""},{"$f":"'Calc|Fee Based'!F464","v":""},{"$f":"'Calc|Fee Based'!G464","v":""},0,{"$f":"IF(AND(B466='Calc|Fee Based'!B464,C466='Calc|Fee Based'!C464,D466='Calc|Fee Based'!D464,E466='Calc|Fee Based'!E464, F466='Calc|Fee Based'!F464,G466='Calc|Fee Based'!G464, H466='Calc|Fee Based'!H464),0,1)","v":0}]
[456,{"$f":"'Calc|Fee Based'!B465","v":""},{"$f":"'Calc|Fee Based'!C465","v":""},{"$f":"'Calc|Fee Based'!D465","v":""},{"$f":"'Calc|Fee Based'!E465","v":""},{"$f":"'Calc|Fee Based'!F465","v":""},{"$f":"'Calc|Fee Based'!G465","v":""},0,{"$f":"IF(AND(B467='Calc|Fee Based'!B465,C467='Calc|Fee Based'!C465,D467='Calc|Fee Based'!D465,E467='Calc|Fee Based'!E465, F467='Calc|Fee Based'!F465,G467='Calc|Fee Based'!G465, H467='Calc|Fee Based'!H465),0,1)","v":0}]
[457,{"$f":"'Calc|Fee Based'!B466","v":""},{"$f":"'Calc|Fee Based'!C466","v":""},{"$f":"'Calc|Fee Based'!D466","v":""},{"$f":"'Calc|Fee Based'!E466","v":""},{"$f":"'Calc|Fee Based'!F466","v":""},{"$f":"'Calc|Fee Based'!G466","v":""},0,{"$f":"IF(AND(B468='Calc|Fee Based'!B466,C468='Calc|Fee Based'!C466,D468='Calc|Fee Based'!D466,E468='Calc|Fee Based'!E466, F468='Calc|Fee Based'!F466,G468='Calc|Fee Based'!G466, H468='Calc|Fee Based'!H466),0,1)","v":0}]
[458,{"$f":"'Calc|Fee Based'!B467","v":""},{"$f":"'Calc|Fee Based'!C467","v":""},{"$f":"'Calc|Fee Based'!D467","v":""},{"$f":"'Calc|Fee Based'!E467","v":""},{"$f":"'Calc|Fee Based'!F467","v":""},{"$f":"'Calc|Fee Based'!G467","v":""},0,{"$f":"IF(AND(B469='Calc|Fee Based'!B467,C469='Calc|Fee Based'!C467,D469='Calc|Fee Based'!D467,E469='Calc|Fee Based'!E467, F469='Calc|Fee Based'!F467,G469='Calc|Fee Based'!G467, H469='Calc|Fee Based'!H467),0,1)","v":0}]
[459,{"$f":"'Calc|Fee Based'!B468","v":""},{"$f":"'Calc|Fee Based'!C468","v":""},{"$f":"'Calc|Fee Based'!D468","v":""},{"$f":"'Calc|Fee Based'!E468","v":""},{"$f":"'Calc|Fee Based'!F468","v":""},{"$f":"'Calc|Fee Based'!G468","v":""},0,{"$f":"IF(AND(B470='Calc|Fee Based'!B468,C470='Calc|Fee Based'!C468,D470='Calc|Fee Based'!D468,E470='Calc|Fee Based'!E468, F470='Calc|Fee Based'!F468,G470='Calc|Fee Based'!G468, H470='Calc|Fee Based'!H468),0,1)","v":0}]
[460,{"$f":"'Calc|Fee Based'!B469","v":""},{"$f":"'Calc|Fee Based'!C469","v":""},{"$f":"'Calc|Fee Based'!D469","v":""},{"$f":"'Calc|Fee Based'!E469","v":""},{"$f":"'Calc|Fee Based'!F469","v":""},{"$f":"'Calc|Fee Based'!G469","v":""},0,{"$f":"IF(AND(B471='Calc|Fee Based'!B469,C471='Calc|Fee Based'!C469,D471='Calc|Fee Based'!D469,E471='Calc|Fee Based'!E469, F471='Calc|Fee Based'!F469,G471='Calc|Fee Based'!G469, H471='Calc|Fee Based'!H469),0,1)","v":0}]
[461,{"$f":"'Calc|Fee Based'!B470","v":""},{"$f":"'Calc|Fee Based'!C470","v":""},{"$f":"'Calc|Fee Based'!D470","v":""},{"$f":"'Calc|Fee Based'!E470","v":""},{"$f":"'Calc|Fee Based'!F470","v":""},{"$f":"'Calc|Fee Based'!G470","v":""},0,{"$f":"IF(AND(B472='Calc|Fee Based'!B470,C472='Calc|Fee Based'!C470,D472='Calc|Fee Based'!D470,E472='Calc|Fee Based'!E470, F472='Calc|Fee Based'!F470,G472='Calc|Fee Based'!G470, H472='Calc|Fee Based'!H470),0,1)","v":0}]
[462,{"$f":"'Calc|Fee Based'!B471","v":""},{"$f":"'Calc|Fee Based'!C471","v":""},{"$f":"'Calc|Fee Based'!D471","v":""},{"$f":"'Calc|Fee Based'!E471","v":""},{"$f":"'Calc|Fee Based'!F471","v":""},{"$f":"'Calc|Fee Based'!G471","v":""},0,{"$f":"IF(AND(B473='Calc|Fee Based'!B471,C473='Calc|Fee Based'!C471,D473='Calc|Fee Based'!D471,E473='Calc|Fee Based'!E471, F473='Calc|Fee Based'!F471,G473='Calc|Fee Based'!G471, H473='Calc|Fee Based'!H471),0,1)","v":0}]
[463,{"$f":"'Calc|Fee Based'!B472","v":""},{"$f":"'Calc|Fee Based'!C472","v":""},{"$f":"'Calc|Fee Based'!D472","v":""},{"$f":"'Calc|Fee Based'!E472","v":""},{"$f":"'Calc|Fee Based'!F472","v":""},{"$f":"'Calc|Fee Based'!G472","v":""},0,{"$f":"IF(AND(B474='Calc|Fee Based'!B472,C474='Calc|Fee Based'!C472,D474='Calc|Fee Based'!D472,E474='Calc|Fee Based'!E472, F474='Calc|Fee Based'!F472,G474='Calc|Fee Based'!G472, H474='Calc|Fee Based'!H472),0,1)","v":0}]
[464,{"$f":"'Calc|Fee Based'!B473","v":""},{"$f":"'Calc|Fee Based'!C473","v":""},{"$f":"'Calc|Fee Based'!D473","v":""},{"$f":"'Calc|Fee Based'!E473","v":""},{"$f":"'Calc|Fee Based'!F473","v":""},{"$f":"'Calc|Fee Based'!G473","v":""},0,{"$f":"IF(AND(B475='Calc|Fee Based'!B473,C475='Calc|Fee Based'!C473,D475='Calc|Fee Based'!D473,E475='Calc|Fee Based'!E473, F475='Calc|Fee Based'!F473,G475='Calc|Fee Based'!G473, H475='Calc|Fee Based'!H473),0,1)","v":0}]
[465,{"$f":"'Calc|Fee Based'!B474","v":""},{"$f":"'Calc|Fee Based'!C474","v":""},{"$f":"'Calc|Fee Based'!D474","v":""},{"$f":"'Calc|Fee Based'!E474","v":""},{"$f":"'Calc|Fee Based'!F474","v":""},{"$f":"'Calc|Fee Based'!G474","v":""},0,{"$f":"IF(AND(B476='Calc|Fee Based'!B474,C476='Calc|Fee Based'!C474,D476='Calc|Fee Based'!D474,E476='Calc|Fee Based'!E474, F476='Calc|Fee Based'!F474,G476='Calc|Fee Based'!G474, H476='Calc|Fee Based'!H474),0,1)","v":0}]
[466,{"$f":"'Calc|Fee Based'!B475","v":""},{"$f":"'Calc|Fee Based'!C475","v":""},{"$f":"'Calc|Fee Based'!D475","v":""},{"$f":"'Calc|Fee Based'!E475","v":""},{"$f":"'Calc|Fee Based'!F475","v":""},{"$f":"'Calc|Fee Based'!G475","v":""},0,{"$f":"IF(AND(B477='Calc|Fee Based'!B475,C477='Calc|Fee Based'!C475,D477='Calc|Fee Based'!D475,E477='Calc|Fee Based'!E475, F477='Calc|Fee Based'!F475,G477='Calc|Fee Based'!G475, H477='Calc|Fee Based'!H475),0,1)","v":0}]
[467,{"$f":"'Calc|Fee Based'!B476","v":""},{"$f":"'Calc|Fee Based'!C476","v":""},{"$f":"'Calc|Fee Based'!D476","v":""},{"$f":"'Calc|Fee Based'!E476","v":""},{"$f":"'Calc|Fee Based'!F476","v":""},{"$f":"'Calc|Fee Based'!G476","v":""},0,{"$f":"IF(AND(B478='Calc|Fee Based'!B476,C478='Calc|Fee Based'!C476,D478='Calc|Fee Based'!D476,E478='Calc|Fee Based'!E476, F478='Calc|Fee Based'!F476,G478='Calc|Fee Based'!G476, H478='Calc|Fee Based'!H476),0,1)","v":0}]
[468,{"$f":"'Calc|Fee Based'!B477","v":""},{"$f":"'Calc|Fee Based'!C477","v":""},{"$f":"'Calc|Fee Based'!D477","v":""},{"$f":"'Calc|Fee Based'!E477","v":""},{"$f":"'Calc|Fee Based'!F477","v":""},{"$f":"'Calc|Fee Based'!G477","v":""},0,{"$f":"IF(AND(B479='Calc|Fee Based'!B477,C479='Calc|Fee Based'!C477,D479='Calc|Fee Based'!D477,E479='Calc|Fee Based'!E477, F479='Calc|Fee Based'!F477,G479='Calc|Fee Based'!G477, H479='Calc|Fee Based'!H477),0,1)","v":0}]
[469,{"$f":"'Calc|Fee Based'!B478","v":""},{"$f":"'Calc|Fee Based'!C478","v":""},{"$f":"'Calc|Fee Based'!D478","v":""},{"$f":"'Calc|Fee Based'!E478","v":""},{"$f":"'Calc|Fee Based'!F478","v":""},{"$f":"'Calc|Fee Based'!G478","v":""},0,{"$f":"IF(AND(B480='Calc|Fee Based'!B478,C480='Calc|Fee Based'!C478,D480='Calc|Fee Based'!D478,E480='Calc|Fee Based'!E478, F480='Calc|Fee Based'!F478,G480='Calc|Fee Based'!G478, H480='Calc|Fee Based'!H478),0,1)","v":0}]
[470,{"$f":"'Calc|Fee Based'!B479","v":""},{"$f":"'Calc|Fee Based'!C479","v":""},{"$f":"'Calc|Fee Based'!D479","v":""},{"$f":"'Calc|Fee Based'!E479","v":""},{"$f":"'Calc|Fee Based'!F479","v":""},{"$f":"'Calc|Fee Based'!G479","v":""},0,{"$f":"IF(AND(B481='Calc|Fee Based'!B479,C481='Calc|Fee Based'!C479,D481='Calc|Fee Based'!D479,E481='Calc|Fee Based'!E479, F481='Calc|Fee Based'!F479,G481='Calc|Fee Based'!G479, H481='Calc|Fee Based'!H479),0,1)","v":0}]
[471,{"$f":"'Calc|Fee Based'!B480","v":""},{"$f":"'Calc|Fee Based'!C480","v":""},{"$f":"'Calc|Fee Based'!D480","v":""},{"$f":"'Calc|Fee Based'!E480","v":""},{"$f":"'Calc|Fee Based'!F480","v":""},{"$f":"'Calc|Fee Based'!G480","v":""},0,{"$f":"IF(AND(B482='Calc|Fee Based'!B480,C482='Calc|Fee Based'!C480,D482='Calc|Fee Based'!D480,E482='Calc|Fee Based'!E480, F482='Calc|Fee Based'!F480,G482='Calc|Fee Based'!G480, H482='Calc|Fee Based'!H480),0,1)","v":0}]
[472,{"$f":"'Calc|Fee Based'!B481","v":""},{"$f":"'Calc|Fee Based'!C481","v":""},{"$f":"'Calc|Fee Based'!D481","v":""},{"$f":"'Calc|Fee Based'!E481","v":""},{"$f":"'Calc|Fee Based'!F481","v":""},{"$f":"'Calc|Fee Based'!G481","v":""},0,{"$f":"IF(AND(B483='Calc|Fee Based'!B481,C483='Calc|Fee Based'!C481,D483='Calc|Fee Based'!D481,E483='Calc|Fee Based'!E481, F483='Calc|Fee Based'!F481,G483='Calc|Fee Based'!G481, H483='Calc|Fee Based'!H481),0,1)","v":0}]
[473,{"$f":"'Calc|Fee Based'!B482","v":""},{"$f":"'Calc|Fee Based'!C482","v":""},{"$f":"'Calc|Fee Based'!D482","v":""},{"$f":"'Calc|Fee Based'!E482","v":""},{"$f":"'Calc|Fee Based'!F482","v":""},{"$f":"'Calc|Fee Based'!G482","v":""},0,{"$f":"IF(AND(B484='Calc|Fee Based'!B482,C484='Calc|Fee Based'!C482,D484='Calc|Fee Based'!D482,E484='Calc|Fee Based'!E482, F484='Calc|Fee Based'!F482,G484='Calc|Fee Based'!G482, H484='Calc|Fee Based'!H482),0,1)","v":0}]
[474,{"$f":"'Calc|Fee Based'!B483","v":""},{"$f":"'Calc|Fee Based'!C483","v":""},{"$f":"'Calc|Fee Based'!D483","v":""},{"$f":"'Calc|Fee Based'!E483","v":""},{"$f":"'Calc|Fee Based'!F483","v":""},{"$f":"'Calc|Fee Based'!G483","v":""},0,{"$f":"IF(AND(B485='Calc|Fee Based'!B483,C485='Calc|Fee Based'!C483,D485='Calc|Fee Based'!D483,E485='Calc|Fee Based'!E483, F485='Calc|Fee Based'!F483,G485='Calc|Fee Based'!G483, H485='Calc|Fee Based'!H483),0,1)","v":0}]
[475,{"$f":"'Calc|Fee Based'!B484","v":""},{"$f":"'Calc|Fee Based'!C484","v":""},{"$f":"'Calc|Fee Based'!D484","v":""},{"$f":"'Calc|Fee Based'!E484","v":""},{"$f":"'Calc|Fee Based'!F484","v":""},{"$f":"'Calc|Fee Based'!G484","v":""},0,{"$f":"IF(AND(B486='Calc|Fee Based'!B484,C486='Calc|Fee Based'!C484,D486='Calc|Fee Based'!D484,E486='Calc|Fee Based'!E484, F486='Calc|Fee Based'!F484,G486='Calc|Fee Based'!G484, H486='Calc|Fee Based'!H484),0,1)","v":0}]
[476,{"$f":"'Calc|Fee Based'!B485","v":""},{"$f":"'Calc|Fee Based'!C485","v":""},{"$f":"'Calc|Fee Based'!D485","v":""},{"$f":"'Calc|Fee Based'!E485","v":""},{"$f":"'Calc|Fee Based'!F485","v":""},{"$f":"'Calc|Fee Based'!G485","v":""},0,{"$f":"IF(AND(B487='Calc|Fee Based'!B485,C487='Calc|Fee Based'!C485,D487='Calc|Fee Based'!D485,E487='Calc|Fee Based'!E485, F487='Calc|Fee Based'!F485,G487='Calc|Fee Based'!G485, H487='Calc|Fee Based'!H485),0,1)","v":0}]
[477,{"$f":"'Calc|Fee Based'!B486","v":""},{"$f":"'Calc|Fee Based'!C486","v":""},{"$f":"'Calc|Fee Based'!D486","v":""},{"$f":"'Calc|Fee Based'!E486","v":""},{"$f":"'Calc|Fee Based'!F486","v":""},{"$f":"'Calc|Fee Based'!G486","v":""},0,{"$f":"IF(AND(B488='Calc|Fee Based'!B486,C488='Calc|Fee Based'!C486,D488='Calc|Fee Based'!D486,E488='Calc|Fee Based'!E486, F488='Calc|Fee Based'!F486,G488='Calc|Fee Based'!G486, H488='Calc|Fee Based'!H486),0,1)","v":0}]
[478,{"$f":"'Calc|Fee Based'!B487","v":""},{"$f":"'Calc|Fee Based'!C487","v":""},{"$f":"'Calc|Fee Based'!D487","v":""},{"$f":"'Calc|Fee Based'!E487","v":""},{"$f":"'Calc|Fee Based'!F487","v":""},{"$f":"'Calc|Fee Based'!G487","v":""},0,{"$f":"IF(AND(B489='Calc|Fee Based'!B487,C489='Calc|Fee Based'!C487,D489='Calc|Fee Based'!D487,E489='Calc|Fee Based'!E487, F489='Calc|Fee Based'!F487,G489='Calc|Fee Based'!G487, H489='Calc|Fee Based'!H487),0,1)","v":0}]
[479,{"$f":"'Calc|Fee Based'!B488","v":""},{"$f":"'Calc|Fee Based'!C488","v":""},{"$f":"'Calc|Fee Based'!D488","v":""},{"$f":"'Calc|Fee Based'!E488","v":""},{"$f":"'Calc|Fee Based'!F488","v":""},{"$f":"'Calc|Fee Based'!G488","v":""},0,{"$f":"IF(AND(B490='Calc|Fee Based'!B488,C490='Calc|Fee Based'!C488,D490='Calc|Fee Based'!D488,E490='Calc|Fee Based'!E488, F490='Calc|Fee Based'!F488,G490='Calc|Fee Based'!G488, H490='Calc|Fee Based'!H488),0,1)","v":0}]
[480,{"$f":"'Calc|Fee Based'!B489","v":""},{"$f":"'Calc|Fee Based'!C489","v":""},{"$f":"'Calc|Fee Based'!D489","v":""},{"$f":"'Calc|Fee Based'!E489","v":""},{"$f":"'Calc|Fee Based'!F489","v":""},{"$f":"'Calc|Fee Based'!G489","v":""},0,{"$f":"IF(AND(B491='Calc|Fee Based'!B489,C491='Calc|Fee Based'!C489,D491='Calc|Fee Based'!D489,E491='Calc|Fee Based'!E489, F491='Calc|Fee Based'!F489,G491='Calc|Fee Based'!G489, H491='Calc|Fee Based'!H489),0,1)","v":0}]
[481,{"$f":"'Calc|Fee Based'!B490","v":""},{"$f":"'Calc|Fee Based'!C490","v":""},{"$f":"'Calc|Fee Based'!D490","v":""},{"$f":"'Calc|Fee Based'!E490","v":""},{"$f":"'Calc|Fee Based'!F490","v":""},{"$f":"'Calc|Fee Based'!G490","v":""},0,{"$f":"IF(AND(B492='Calc|Fee Based'!B490,C492='Calc|Fee Based'!C490,D492='Calc|Fee Based'!D490,E492='Calc|Fee Based'!E490, F492='Calc|Fee Based'!F490,G492='Calc|Fee Based'!G490, H492='Calc|Fee Based'!H490),0,1)","v":0}]
[482,{"$f":"'Calc|Fee Based'!B491","v":""},{"$f":"'Calc|Fee Based'!C491","v":""},{"$f":"'Calc|Fee Based'!D491","v":""},{"$f":"'Calc|Fee Based'!E491","v":""},{"$f":"'Calc|Fee Based'!F491","v":""},{"$f":"'Calc|Fee Based'!G491","v":""},0,{"$f":"IF(AND(B493='Calc|Fee Based'!B491,C493='Calc|Fee Based'!C491,D493='Calc|Fee Based'!D491,E493='Calc|Fee Based'!E491, F493='Calc|Fee Based'!F491,G493='Calc|Fee Based'!G491, H493='Calc|Fee Based'!H491),0,1)","v":0}]
[483,{"$f":"'Calc|Fee Based'!B492","v":""},{"$f":"'Calc|Fee Based'!C492","v":""},{"$f":"'Calc|Fee Based'!D492","v":""},{"$f":"'Calc|Fee Based'!E492","v":""},{"$f":"'Calc|Fee Based'!F492","v":""},{"$f":"'Calc|Fee Based'!G492","v":""},0,{"$f":"IF(AND(B494='Calc|Fee Based'!B492,C494='Calc|Fee Based'!C492,D494='Calc|Fee Based'!D492,E494='Calc|Fee Based'!E492, F494='Calc|Fee Based'!F492,G494='Calc|Fee Based'!G492, H494='Calc|Fee Based'!H492),0,1)","v":0}]
[484,{"$f":"'Calc|Fee Based'!B493","v":""},{"$f":"'Calc|Fee Based'!C493","v":""},{"$f":"'Calc|Fee Based'!D493","v":""},{"$f":"'Calc|Fee Based'!E493","v":""},{"$f":"'Calc|Fee Based'!F493","v":""},{"$f":"'Calc|Fee Based'!G493","v":""},0,{"$f":"IF(AND(B495='Calc|Fee Based'!B493,C495='Calc|Fee Based'!C493,D495='Calc|Fee Based'!D493,E495='Calc|Fee Based'!E493, F495='Calc|Fee Based'!F493,G495='Calc|Fee Based'!G493, H495='Calc|Fee Based'!H493),0,1)","v":0}]
[485,{"$f":"'Calc|Fee Based'!B494","v":""},{"$f":"'Calc|Fee Based'!C494","v":""},{"$f":"'Calc|Fee Based'!D494","v":""},{"$f":"'Calc|Fee Based'!E494","v":""},{"$f":"'Calc|Fee Based'!F494","v":""},{"$f":"'Calc|Fee Based'!G494","v":""},0,{"$f":"IF(AND(B496='Calc|Fee Based'!B494,C496='Calc|Fee Based'!C494,D496='Calc|Fee Based'!D494,E496='Calc|Fee Based'!E494, F496='Calc|Fee Based'!F494,G496='Calc|Fee Based'!G494, H496='Calc|Fee Based'!H494),0,1)","v":0}]
[486,{"$f":"'Calc|Fee Based'!B495","v":""},{"$f":"'Calc|Fee Based'!C495","v":""},{"$f":"'Calc|Fee Based'!D495","v":""},{"$f":"'Calc|Fee Based'!E495","v":""},{"$f":"'Calc|Fee Based'!F495","v":""},{"$f":"'Calc|Fee Based'!G495","v":""},0,{"$f":"IF(AND(B497='Calc|Fee Based'!B495,C497='Calc|Fee Based'!C495,D497='Calc|Fee Based'!D495,E497='Calc|Fee Based'!E495, F497='Calc|Fee Based'!F495,G497='Calc|Fee Based'!G495, H497='Calc|Fee Based'!H495),0,1)","v":0}]
[487,{"$f":"'Calc|Fee Based'!B496","v":""},{"$f":"'Calc|Fee Based'!C496","v":""},{"$f":"'Calc|Fee Based'!D496","v":""},{"$f":"'Calc|Fee Based'!E496","v":""},{"$f":"'Calc|Fee Based'!F496","v":""},{"$f":"'Calc|Fee Based'!G496","v":""},0,{"$f":"IF(AND(B498='Calc|Fee Based'!B496,C498='Calc|Fee Based'!C496,D498='Calc|Fee Based'!D496,E498='Calc|Fee Based'!E496, F498='Calc|Fee Based'!F496,G498='Calc|Fee Based'!G496, H498='Calc|Fee Based'!H496),0,1)","v":0}]
[488,{"$f":"'Calc|Fee Based'!B497","v":""},{"$f":"'Calc|Fee Based'!C497","v":""},{"$f":"'Calc|Fee Based'!D497","v":""},{"$f":"'Calc|Fee Based'!E497","v":""},{"$f":"'Calc|Fee Based'!F497","v":""},{"$f":"'Calc|Fee Based'!G497","v":""},0,{"$f":"IF(AND(B499='Calc|Fee Based'!B497,C499='Calc|Fee Based'!C497,D499='Calc|Fee Based'!D497,E499='Calc|Fee Based'!E497, F499='Calc|Fee Based'!F497,G499='Calc|Fee Based'!G497, H499='Calc|Fee Based'!H497),0,1)","v":0}]

{"sheet":"Output|Quoted","index":5,"n_rows":295,"n_cols":10,"rows_kept":295,"cut":false,"hidden":false,"merged":[[8,8,8,9]]}
[null,{"$f":"Index!B1","v":"AER ANS Forecast Model"},"Key:","Input",null,"Sheet Validation",{"$f":"'Model Validation'!C9","v":0}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Output|Quoted"},null,"Formula"]
[]
[null,null,null,{"$f":"IF(D7='Input|Escalations'!J27,0,1)","v":0},{"$f":"IF(E7='Input|Escalations'!K27,0,1)","v":0},{"$f":"IF(F7='Input|Escalations'!L27,0,1)","v":0},{"$f":"IF(G7='Input|Escalations'!M27,0,1)","v":0}]
[null,{"$f":"IFERROR(\"2.1 X-factors for each year of \"&'Input|Setup'!$E$11&\" to \"&'Input|Setup'!$E$15&\" regulatory period, (per cent)\",\"\")","v":"2.1 X-factors for each year of 2025-26 to 2029-30 regulatory period, (per cent)"}]
[null,null,{"$f":"'Output|Fee Based'!C6","v":"2025-26"},{"$f":"'Output|Fee Based'!D6","v":"2026-27"},{"$f":"'Output|Fee Based'!E6","v":"2027-28"},{"$f":"'Output|Fee Based'!F6","v":"2028-29"},{"$f":"'Output|Fee Based'!G6","v":"2029-30"}]
[null,null,null,{"$f":"'Output|Fee Based'!D7","v":-9.8611007932502479E-3},{"$f":"'Output|Fee Based'!E7","v":-8.4436518056068104E-3},{"$f":"'Output|Fee Based'!F7","v":-1.0512472688202901E-2},{"$f":"'Output|Fee Based'!G7","v":-1.2367452017459594E-2}]
[]
[null,null,null,null,null,null,null,null,"For AER only"]
[null,{"$f":"IFERROR(\"2.2 Labour rates for \"&'Input|Setup'!$E$11&\", ($\"&'Input|Setup'!$E$8&\")\",\"\")","v":"2.2 Labour rates for 2025-26, ($2025-26)"},null,null,null,null,null,null,"AER maximum rates","AER decision"]
[null,"Quoted service - Labour rates","Hours","Hourly rate ($)",null,null,null,null,"Hourly rate ($)","Hourly rate ($)"]
[1,{"$f":"'Calc|Labour Rates'!B10","v":"Administrative"},{"$f":"'Calc|Labour Rates'!C10","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D10=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B12)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C12),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D12=\"NA\",AND(B12='Calc|Labour Rates'!B10,'Output|Quoted'!C12='Calc|Labour Rates'!C10,'Output|Quoted'!D12='Calc|Labour Rates'!E10)),0,1)","v":0},null,72,{"$f":"MIN($I12,$D12)","v":72}]
[{"$f":"IFERROR(A12+1,\"\")","v":2},{"$f":"'Calc|Labour Rates'!B11","v":"Technical Service Person"},{"$f":"'Calc|Labour Rates'!C11","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D11=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B13)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C13),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D13=\"NA\",AND(B13='Calc|Labour Rates'!B11,'Output|Quoted'!C13='Calc|Labour Rates'!C11,'Output|Quoted'!D13='Calc|Labour Rates'!E11)),0,1)","v":0},null,150,150]
[{"$f":"IFERROR(A13+1,\"\")","v":3},{"$f":"'Calc|Labour Rates'!B12","v":"Supervisor"},{"$f":"'Calc|Labour Rates'!C12","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D12=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B14)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C14),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D14=\"NA\",AND(B14='Calc|Labour Rates'!B12,'Output|Quoted'!C14='Calc|Labour Rates'!C12,'Output|Quoted'!D14='Calc|Labour Rates'!E12)),0,1)","v":0},null,150,150]
[4,{"$f":"'Calc|Labour Rates'!B13","v":"Para Professional"},{"$f":"'Calc|Labour Rates'!C13","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D13=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B15)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C15),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D15=\"NA\",AND(B15='Calc|Labour Rates'!B13,'Output|Quoted'!C15='Calc|Labour Rates'!C13,'Output|Quoted'!D15='Calc|Labour Rates'!E13)),0,1)","v":0},null,205,205]
[5,{"$f":"'Calc|Labour Rates'!B14","v":"50% TSP/Contractor mix"},{"$f":"'Calc|Labour Rates'!C14","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D14=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B16)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C16),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D16=\"NA\",AND(B16='Calc|Labour Rates'!B14,'Output|Quoted'!C16='Calc|Labour Rates'!C14,'Output|Quoted'!D16='Calc|Labour Rates'!E14)),0,1)","v":0},null,300,300]
[6,{"$f":"'Calc|Labour Rates'!B15","v":"20% TSP/Contractor mix"},{"$f":"'Calc|Labour Rates'!C15","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D15=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B17)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C17),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D17=\"NA\",AND(B17='Calc|Labour Rates'!B15,'Output|Quoted'!C17='Calc|Labour Rates'!C15,'Output|Quoted'!D17='Calc|Labour Rates'!E15)),0,1)","v":0},null,{"$f":"I12*1.69","v":121.67999999999999},121.67999999999999]
[7,{"$f":"'Calc|Labour Rates'!B16","v":"Administrative"},{"$f":"'Calc|Labour Rates'!C16","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D16=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B18)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C18),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D18=\"NA\",AND(B18='Calc|Labour Rates'!B16,'Output|Quoted'!C18='Calc|Labour Rates'!C16,'Output|Quoted'!D18='Calc|Labour Rates'!E16)),0,1)","v":0},null,{"$f":"I13*1.69","v":253.5},253.5]
[8,{"$f":"'Calc|Labour Rates'!B17","v":"Technical Service Person"},{"$f":"'Calc|Labour Rates'!C17","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D17=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B19)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C19),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D19=\"NA\",AND(B19='Calc|Labour Rates'!B17,'Output|Quoted'!C19='Calc|Labour Rates'!C17,'Output|Quoted'!D19='Calc|Labour Rates'!E17)),0,1)","v":0},null,{"$f":"I14*1.69","v":253.5},253.5]
[9,{"$f":"'Calc|Labour Rates'!B18","v":"Supervisor"},{"$f":"'Calc|Labour Rates'!C18","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D18=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B20)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C20),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D20=\"NA\",AND(B20='Calc|Labour Rates'!B18,'Output|Quoted'!C20='Calc|Labour Rates'!C18,'Output|Quoted'!D20='Calc|Labour Rates'!E18)),0,1)","v":0},null,{"$f":"I15*1.69","v":346.45},346.45]
[10,{"$f":"'Calc|Labour Rates'!B19","v":"Para Professional"},{"$f":"'Calc|Labour Rates'!C19","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D19=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B21)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C21),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D21=\"NA\",AND(B21='Calc|Labour Rates'!B19,'Output|Quoted'!C21='Calc|Labour Rates'!C19,'Output|Quoted'!D21='Calc|Labour Rates'!E19)),0,1)","v":0},null,{"$f":"I16*1.69","v":507},507]
[11,{"$f":"'Calc|Labour Rates'!B20","v":"50% TSP/Contractor mix"},{"$f":"'Calc|Labour Rates'!C20","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D20=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B22)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C22),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D22=\"NA\",AND(B22='Calc|Labour Rates'!B20,'Output|Quoted'!C22='Calc|Labour Rates'!C20,'Output|Quoted'!D22='Calc|Labour Rates'!E20)),0,1)","v":0},null,null,0]
[12,{"$f":"'Calc|Labour Rates'!B21","v":"20% TSP/Contractor mix"},{"$f":"'Calc|Labour Rates'!C21","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D21=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B23)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C23),'Calc|Labour Rates'!$E$10:$E$39),0))","v":"NA"},null,null,{"$f":"IF(OR($D23=\"NA\",AND(B23='Calc|Labour Rates'!B21,'Output|Quoted'!C23='Calc|Labour Rates'!C21,'Output|Quoted'!D23='Calc|Labour Rates'!E21)),0,1)","v":0},null,null,0]
[13,{"$f":"'Calc|Labour Rates'!B22","v":"Administrative (Quoted)"},{"$f":"'Calc|Labour Rates'!C22","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D22=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B24)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C24),'Calc|Labour Rates'!$E$10:$E$39),0))","v":104.21999999999998},null,null,{"$f":"IF(OR($D24=\"NA\",AND(B24='Calc|Labour Rates'!B22,'Output|Quoted'!C24='Calc|Labour Rates'!C22,'Output|Quoted'!D24='Calc|Labour Rates'!E22)),0,1)","v":0},null,null,104.21999999999998]
[14,{"$f":"'Calc|Labour Rates'!B23","v":"Professional & Managerial (Quoted)"},{"$f":"'Calc|Labour Rates'!C23","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D23=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B25)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C25),'Calc|Labour Rates'!$E$10:$E$39),0))","v":260.54000000000002},null,null,{"$f":"IF(OR($D25=\"NA\",AND(B25='Calc|Labour Rates'!B23,'Output|Quoted'!C25='Calc|Labour Rates'!C23,'Output|Quoted'!D25='Calc|Labour Rates'!E23)),0,1)","v":0},null,null,260.54000000000002]
[15,{"$f":"'Calc|Labour Rates'!B24","v":"Power Worker (Quoted)"},{"$f":"'Calc|Labour Rates'!C24","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D24=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B26)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C26),'Calc|Labour Rates'!$E$10:$E$39),0))","v":195.25675280041295},null,null,{"$f":"IF(OR($D26=\"NA\",AND(B26='Calc|Labour Rates'!B24,'Output|Quoted'!C26='Calc|Labour Rates'!C24,'Output|Quoted'!D26='Calc|Labour Rates'!E24)),0,1)","v":0},null,null,195.25675280041295]
[16,{"$f":"'Calc|Labour Rates'!B25","v":"Technical Service Person (Quoted)"},{"$f":"'Calc|Labour Rates'!C25","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D25=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B27)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C27),'Calc|Labour Rates'!$E$10:$E$39),0))","v":243.99494589693535},null,null,{"$f":"IF(OR($D27=\"NA\",AND(B27='Calc|Labour Rates'!B25,'Output|Quoted'!C27='Calc|Labour Rates'!C25,'Output|Quoted'!D27='Calc|Labour Rates'!E25)),0,1)","v":0},null,null,243.99494589693535]
[17,{"$f":"'Calc|Labour Rates'!B26","v":"Elec Sys Designer (Quoted)"},{"$f":"'Calc|Labour Rates'!C26","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D26=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B28)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C28),'Calc|Labour Rates'!$E$10:$E$39),0))","v":235.66081620423478},null,null,{"$f":"IF(OR($D28=\"NA\",AND(B28='Calc|Labour Rates'!B26,'Output|Quoted'!C28='Calc|Labour Rates'!C26,'Output|Quoted'!D28='Calc|Labour Rates'!E26)),0,1)","v":0},null,null,235.66081620423478]
[18,{"$f":"'Calc|Labour Rates'!B27","v":"Supervisor (Quoted)"},{"$f":"'Calc|Labour Rates'!C27","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D27=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B29)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C29),'Calc|Labour Rates'!$E$10:$E$39),0))","v":260.54000000000002},null,null,{"$f":"IF(OR($D29=\"NA\",AND(B29='Calc|Labour Rates'!B27,'Output|Quoted'!C29='Calc|Labour Rates'!C27,'Output|Quoted'!D29='Calc|Labour Rates'!E27)),0,1)","v":0},null,null,260.54000000000002]
[19,{"$f":"'Calc|Labour Rates'!B28","v":"Para Professional (Quoted)"},{"$f":"'Calc|Labour Rates'!C28","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D28=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B30)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C30),'Calc|Labour Rates'!$E$10:$E$39),0))","v":256.92000000000024},null,null,{"$f":"IF(OR($D30=\"NA\",AND(B30='Calc|Labour Rates'!B28,'Output|Quoted'!C30='Calc|Labour Rates'!C28,'Output|Quoted'!D30='Calc|Labour Rates'!E28)),0,1)","v":0},null,null,256.92000000000024]
[20,{"$f":"'Calc|Labour Rates'!B29","v":"Apprentice (Quoted)"},{"$f":"'Calc|Labour Rates'!C29","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D29=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B31)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C31),'Calc|Labour Rates'!$E$10:$E$39),0))","v":171.69827069034758},null,null,{"$f":"IF(OR($D31=\"NA\",AND(B31='Calc|Labour Rates'!B29,'Output|Quoted'!C31='Calc|Labour Rates'!C29,'Output|Quoted'!D31='Calc|Labour Rates'!E29)),0,1)","v":0},null,null,171.69827069034758]
[21,{"$f":"'Calc|Labour Rates'!B30","v":"System Operator (Quoted)"},{"$f":"'Calc|Labour Rates'!C30","v":"Business hours"},{"$f":"IF('Calc|Labour Rates'!$D30=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B32)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C32),'Calc|Labour Rates'!$E$10:$E$39),0))","v":312.65000000000009},null,null,{"$f":"IF(OR($D32=\"NA\",AND(B32='Calc|Labour Rates'!B30,'Output|Quoted'!C32='Calc|Labour Rates'!C30,'Output|Quoted'!D32='Calc|Labour Rates'!E30)),0,1)","v":0},null,null,312.65000000000009]
[22,{"$f":"'Calc|Labour Rates'!B31","v":"Administrative (Quoted)"},{"$f":"'Calc|Labour Rates'!C31","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D31=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B33)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C33),'Calc|Labour Rates'!$E$10:$E$39),0))","v":182.37999999999997},null,null,{"$f":"IF(OR($D33=\"NA\",AND(B33='Calc|Labour Rates'!B31,'Output|Quoted'!C33='Calc|Labour Rates'!C31,'Output|Quoted'!D33='Calc|Labour Rates'!E31)),0,1)","v":0},null,null,182.37999999999997]
[23,{"$f":"'Calc|Labour Rates'!B32","v":"Professional & Managerial (Quoted)"},{"$f":"'Calc|Labour Rates'!C32","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D32=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B34)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C34),'Calc|Labour Rates'!$E$10:$E$39),0))","v":382.39114893010412},null,null,{"$f":"IF(OR($D34=\"NA\",AND(B34='Calc|Labour Rates'!B32,'Output|Quoted'!C34='Calc|Labour Rates'!C32,'Output|Quoted'!D34='Calc|Labour Rates'!E32)),0,1)","v":0},null,null,382.39114893010412]
[24,{"$f":"'Calc|Labour Rates'!B33","v":"Power Worker (Quoted)"},{"$f":"'Calc|Labour Rates'!C33","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D33=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B35)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C35),'Calc|Labour Rates'!$E$10:$E$39),0))","v":233.31649391727134},null,null,{"$f":"IF(OR($D35=\"NA\",AND(B35='Calc|Labour Rates'!B33,'Output|Quoted'!C35='Calc|Labour Rates'!C33,'Output|Quoted'!D35='Calc|Labour Rates'!E33)),0,1)","v":0},null,null,233.31649391727134]
[25,{"$f":"'Calc|Labour Rates'!B34","v":"Technical Service Person (Quoted)"},{"$f":"'Calc|Labour Rates'!C34","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D34=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B36)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C36),'Calc|Labour Rates'!$E$10:$E$39),0))","v":277.47851519316652},null,null,{"$f":"IF(OR($D36=\"NA\",AND(B36='Calc|Labour Rates'!B34,'Output|Quoted'!C36='Calc|Labour Rates'!C34,'Output|Quoted'!D36='Calc|Labour Rates'!E34)),0,1)","v":0},null,null,277.47851519316652]
[26,{"$f":"'Calc|Labour Rates'!B35","v":"Elec Sys Designer (Quoted)"},{"$f":"'Calc|Labour Rates'!C35","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D35=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B37)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C37),'Calc|Labour Rates'!$E$10:$E$39),0))","v":291.17245288291889},null,null,{"$f":"IF(OR($D37=\"NA\",AND(B37='Calc|Labour Rates'!B35,'Output|Quoted'!C37='Calc|Labour Rates'!C35,'Output|Quoted'!D37='Calc|Labour Rates'!E35)),0,1)","v":0},null,null,291.17245288291889]
[27,{"$f":"'Calc|Labour Rates'!B36","v":"Supervisor (Quoted)"},{"$f":"'Calc|Labour Rates'!C36","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D36=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B38)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C38),'Calc|Labour Rates'!$E$10:$E$39),0))","v":379.53360637695789},null,null,{"$f":"IF(OR($D38=\"NA\",AND(B38='Calc|Labour Rates'!B36,'Output|Quoted'!C38='Calc|Labour Rates'!C36,'Output|Quoted'!D38='Calc|Labour Rates'!E36)),0,1)","v":0},null,null,379.53360637695789]
[28,{"$f":"'Calc|Labour Rates'!B37","v":"Para Professional (Quoted)"},{"$f":"'Calc|Labour Rates'!C37","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D37=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B39)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C39),'Calc|Labour Rates'!$E$10:$E$39),0))","v":324.68363373345107},null,null,{"$f":"IF(OR($D39=\"NA\",AND(B39='Calc|Labour Rates'!B37,'Output|Quoted'!C39='Calc|Labour Rates'!C37,'Output|Quoted'!D39='Calc|Labour Rates'!E37)),0,1)","v":0},null,null,324.68363373345107]
[29,{"$f":"'Calc|Labour Rates'!B38","v":"Apprentice (Quoted)"},{"$f":"'Calc|Labour Rates'!C38","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D38=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B40)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C40),'Calc|Labour Rates'!$E$10:$E$39),0))","v":175.53475683612109},null,null,{"$f":"IF(OR($D40=\"NA\",AND(B40='Calc|Labour Rates'!B38,'Output|Quoted'!C40='Calc|Labour Rates'!C38,'Output|Quoted'!D40='Calc|Labour Rates'!E38)),0,1)","v":0},null,null,175.53475683612109]
[30,{"$f":"'Calc|Labour Rates'!B39","v":"System Operator (Quoted)"},{"$f":"'Calc|Labour Rates'!C39","v":"After hours"},{"$f":"IF('Calc|Labour Rates'!$D39=\"No\",\"NA\",IFERROR(LOOKUP(2, 1/('Calc|Labour Rates'!$B$10:$B$39='Output|Quoted'!$B41)/('Calc|Labour Rates'!$C$10:$C$39='Output|Quoted'!$C41),'Calc|Labour Rates'!$E$10:$E$39),0))","v":507.00969300107539},null,null,{"$f":"IF(OR($D41=\"NA\",AND(B41='Calc|Labour Rates'!B39,'Output|Quoted'!C41='Calc|Labour Rates'!C39,'Output|Quoted'!D41='Calc|Labour Rates'!E39)),0,1)","v":0},null,null,507.00969300107539]
[]
[]
[null,{"$f":"IFERROR(\"2.3 List of quoted services for \"&'Input|Setup'!$E$11&\" to \"&'Input|Setup'!$E$15&\" regulatory period\",\"\")","v":"2.3 List of quoted services for 2025-26 to 2029-30 regulatory period"}]
[]
[1,{"$f":"'Input|Labour Rates'!B56","v":"Connection Application - Small Customer Connections: Project Assessment fees to assess scope and prepare offer - small connections & real estate developers excluding subdivisions"},null,null,null,null,{"$f":"IF(B46='Input|Labour Rates'!B56,0,1)","v":0}]
[{"$f":"IFERROR(A46+1,\"\")","v":2},{"$f":"'Input|Labour Rates'!B57","v":"Feasibility and concept scoping, including planning and design, for large customer connections"},null,null,null,null,{"$f":"IF(B47='Input|Labour Rates'!B57,0,1)","v":0}]
[{"$f":"IFERROR(A47+1,\"\")","v":3},{"$f":"'Input|Labour Rates'!B58","v":"Negotiate Terms and Conditions of Network Connection Contract"},null,null,null,null,{"$f":"IF(B48='Input|Labour Rates'!B58,0,1)","v":0}]
[4,{"$f":"'Input|Labour Rates'!B59","v":"Connection Application - Large Customer Connections"},null,null,null,null,{"$f":"IF(B49='Input|Labour Rates'!B59,0,1)","v":0}]
[5,{"$f":"'Input|Labour Rates'!B60","v":"Design and construction of connection assets and any relevant augmentation - large customer connections"},null,null,null,null,{"$f":"IF(B50='Input|Labour Rates'!B60,0,1)","v":0}]
[6,{"$f":"'Input|Labour Rates'!B61","v":"Switching and commissioning for major customer connections, and real estate developments, where construction activities are undertaken by a 3rd party"},null,null,null,null,{"$f":"IF(B51='Input|Labour Rates'!B61,0,1)","v":0}]
[7,{"$f":"'Input|Labour Rates'!B62","v":"Design Construct Transfer Specifications and/or Design audits for large customer connections and real estate developments where undertaken by 3rd party"},null,null,null,null,{"$f":"IF(B52='Input|Labour Rates'!B62,0,1)","v":0}]
[8,{"$f":"'Input|Labour Rates'!B63","v":"Embedded generation - Application and compliance review"},null,null,null,null,{"$f":"IF(B53='Input|Labour Rates'!B63,0,1)","v":0}]
[9,{"$f":"'Input|Labour Rates'!B64","v":"Embedded generation - Site specific enquiry response"},null,null,null,null,{"$f":"IF(B54='Input|Labour Rates'!B64,0,1)","v":0}]
[10,{"$f":"'Input|Labour Rates'!B65","v":"Embedded generation - services associated with new technology"},null,null,null,null,{"$f":"IF(B55='Input|Labour Rates'!B65,0,1)","v":0}]
[11,{"$f":"'Input|Labour Rates'!B66","v":"LV CT Drawing Assessments"},null,null,null,null,{"$f":"IF(B56='Input|Labour Rates'!B66,0,1)","v":0}]
[12,{"$f":"'Input|Labour Rates'!B67","v":"Design application fee – Subdivision and Rate 2 public lighting"},null,null,null,null,{"$f":"IF(B57='Input|Labour Rates'!B67,0,1)","v":0}]
[13,{"$f":"'Input|Labour Rates'!B68","v":"Final audit fee - Subdivision and Rate 2 public lighting"},null,null,null,null,{"$f":"IF(B58='Input|Labour Rates'!B68,0,1)","v":0}]
[14,{"$f":"'Input|Labour Rates'!B69","v":"Design lodgement fee – Rate 3 public lighting"},null,null,null,null,{"$f":"IF(B59='Input|Labour Rates'!B69,0,1)","v":0}]
[15,{"$f":"'Input|Labour Rates'!B70","v":"Subdivision switching fees"},null,null,null,null,{"$f":"IF(B60='Input|Labour Rates'!B70,0,1)","v":0}]
[16,{"$f":"'Input|Labour Rates'!B71","v":"Subdivision live line activities"},null,null,null,null,{"$f":"IF(B61='Input|Labour Rates'!B71,0,1)","v":0}]
[17,{"$f":"'Input|Labour Rates'!B72","v":"Design and installation of public lighting glare shields"},null,null,null,null,{"$f":"IF(B62='Input|Labour Rates'!B72,0,1)","v":0}]
[18,{"$f":"'Input|Labour Rates'!B73","v":"Installation of public lighting smart controllers"},null,null,null,null,{"$f":"IF(B63='Input|Labour Rates'!B73,0,1)","v":0}]
[19,{"$f":"'Input|Labour Rates'!B74","v":"Supply enhancements - Large Customer Connections"},null,null,null,null,{"$f":"IF(B64='Input|Labour Rates'!B74,0,1)","v":0}]
[20,{"$f":"'Input|Labour Rates'!B75","v":"Customer requested review (e.g. static or dynamic import/export limits)"},null,null,null,null,{"$f":"IF(B65='Input|Labour Rates'!B75,0,1)","v":0}]
[21,{"$f":"'Input|Labour Rates'!B76","v":"Additional Connection enquiry advice - pre or post application"},null,null,null,null,{"$f":"IF(B66='Input|Labour Rates'!B76,0,1)","v":0}]
[22,{"$f":"'Input|Labour Rates'!B77","v":"Supply enhancements - Small Customer Connections: Uneconomical connections above the minimum price technically acceptable "},null,null,null,null,{"$f":"IF(B67='Input|Labour Rates'!B77,0,1)","v":0}]
[23,{"$f":"'Input|Labour Rates'!B78","v":"Enhanced Connection Services - Small Customer: Dedicated feeders / assets / N-1"},null,null,null,null,{"$f":"IF(B68='Input|Labour Rates'!B78,0,1)","v":0}]
[24,{"$f":"'Input|Labour Rates'!B79","v":"Enhanced Connection Services - Large Customer: Dedicated feeders / assets / N-1"},null,null,null,null,{"$f":"IF(B69='Input|Labour Rates'!B79,0,1)","v":0}]
[25,{"$f":"'Input|Labour Rates'!B80","v":"Public lighting Rate 1 where costs are above the standard building block allowances"},null,null,null,null,{"$f":"IF(B70='Input|Labour Rates'!B80,0,1)","v":0}]
[26,{"$f":"'Input|Labour Rates'!B81","v":"Rate 2 public lighting design and construction "},null,null,null,null,{"$f":"IF(B71='Input|Labour Rates'!B81,0,1)","v":0}]
[27,{"$f":"'Input|Labour Rates'!B82","v":"Network stability assessment, validation, and commissioning services"},null,null,null,null,{"$f":"IF(B72='Input|Labour Rates'!B82,0,1)","v":0}]
[28,{"$f":"'Input|Labour Rates'!B83","v":"Costs associated with the accreditation of service providers"},null,null,null,null,{"$f":"IF(B73='Input|Labour Rates'!B83,0,1)","v":0}]
[29,{"$f":"'Input|Labour Rates'!B84","v":"Costs associated with the assessment of non-standard materials"},null,null,null,null,{"$f":"IF(B74='Input|Labour Rates'!B84,0,1)","v":0}]
[30,{"$f":"'Input|Labour Rates'!B85","v":"Investigations (e.g. voltage investigation)"},null,null,null,null,{"$f":"IF(B75='Input|Labour Rates'!B85,0,1)","v":0}]
[31,{"$f":"'Input|Labour Rates'!B86","v":"Design, switching and audit costs for Make Ready Works associated with NBN works"},null,null,null,null,{"$f":"IF(B76='Input|Labour Rates'!B86,0,1)","v":0},"`"]
[32,{"$f":"'Input|Labour Rates'!B87","v":"Design assessment of 3rd party cathodic protection systems connected to EQL network"},null,null,null,null,{"$f":"IF(B77='Input|Labour Rates'!B87,0,1)","v":0}]
[33,{"$f":"'Input|Labour Rates'!B88","v":"Design assessment costs associated with NBN works Aerial Reticulation Plans (Fibre)"},null,null,null,null,{"$f":"IF(B78='Input|Labour Rates'!B88,0,1)","v":0}]
[34,{"$f":"'Input|Labour Rates'!B89","v":"Chapter 5 application services (e.g. detailed response to enquiry, application)"},null,null,null,null,{"$f":"IF(B79='Input|Labour Rates'!B89,0,1)","v":0}]
[35,{"$f":"'Input|Labour Rates'!B90","v":"Provide technical and site-specific connection advice"},null,null,null,null,{"$f":"IF(B80='Input|Labour Rates'!B90,0,1)","v":0}]
[36,{"$f":"'Input|Labour Rates'!B91","v":"Development of Customer requested and/or non-standard technical solutions (e.g. standards development, product deployment)"},null,null,null,null,{"$f":"IF(B81='Input|Labour Rates'!B91,0,1)","v":0}]
[37,{"$f":"'Input|Labour Rates'!B92","v":"Feasibility and concept scoping, including planning and design, for small customer connections (Enquiry)"},null,null,null,null,{"$f":"IF(B82='Input|Labour Rates'!B92,0,1)","v":0}]
[38,{"$f":"'Input|Labour Rates'!B93","v":"Installation of Smart Controllers or Network Devices for an existing Connection"},null,null,null,null,{"$f":"IF(B83='Input|Labour Rates'!B93,0,1)","v":0}]
[39,{"$f":"'Input|Labour Rates'!B94","v":"Network Safety Services"},null,null,null,null,{"$f":"IF(B84='Input|Labour Rates'!B94,0,1)","v":0}]
[40,{"$f":"'Input|Labour Rates'!B95","v":"Customer requested planned interruptions"},null,null,null,null,{"$f":"IF(B85='Input|Labour Rates'!B95,0,1)","v":0}]
[41,{"$f":"'Input|Labour Rates'!B96","v":"Customer, retailer or third party requested appointments"},null,null,null,null,{"$f":"IF(B86='Input|Labour Rates'!B96,0,1)","v":0}]
[42,{"$f":"'Input|Labour Rates'!B97","v":"Removal/rearrangement of network assets"},null,null,null,null,{"$f":"IF(B87='Input|Labour Rates'!B97,0,1)","v":0}]
[43,{"$f":"'Input|Labour Rates'!B98","v":"Network related property services"},null,null,null,null,{"$f":"IF(B88='Input|Labour Rates'!B98,0,1)","v":0}]
[44,{"$f":"'Input|Labour Rates'!B99","v":"Authorisation and approval of third-party service providers design and works"},null,null,null,null,{"$f":"IF(B89='Input|Labour Rates'!B99,0,1)","v":0}]
[45,{"$f":"'Input|Labour Rates'!B100","v":"Inspection and auditing services"},null,null,null,null,{"$f":"IF(B90='Input|Labour Rates'!B100,0,1)","v":0}]
[46,{"$f":"'Input|Labour Rates'!B101","v":"Sale of approved materials or equipment"},null,null,null,null,{"$f":"IF(B91='Input|Labour Rates'!B101,0,1)","v":0}]
[47,{"$f":"'Input|Labour Rates'!B102","v":"Provision of training to third parties for network related access "},null,null,null,null,{"$f":"IF(B92='Input|Labour Rates'!B102,0,1)","v":0}]
[48,{"$f":"'Input|Labour Rates'!B103","v":"Provision of services for approved unmetered supplies"},null,null,null,null,{"$f":"IF(B93='Input|Labour Rates'!B103,0,1)","v":0}]
[49,{"$f":"'Input|Labour Rates'!B104","v":"Auxiliary Public Lighting Services "},null,null,null,null,{"$f":"IF(B94='Input|Labour Rates'!B104,0,1)","v":0}]
[50,{"$f":"'Input|Labour Rates'!B105","v":"Search Fees - non-standard search"},null,null,null,null,{"$f":"IF(B95='Input|Labour Rates'!B105,0,1)","v":0}]
[51,{"$f":"'Input|Labour Rates'!B106","v":0},null,null,null,null,{"$f":"IF(B96='Input|Labour Rates'!B106,0,1)","v":0}]
[52,{"$f":"'Input|Labour Rates'!B107","v":0},null,null,null,null,{"$f":"IF(B97='Input|Labour Rates'!B107,0,1)","v":0}]
[53,{"$f":"'Input|Labour Rates'!B108","v":0},null,null,null,null,{"$f":"IF(B98='Input|Labour Rates'!B108,0,1)","v":0}]
[54,{"$f":"'Input|Labour Rates'!B109","v":0},null,null,null,null,{"$f":"IF(B99='Input|Labour Rates'!B109,0,1)","v":0}]
[55,{"$f":"'Input|Labour Rates'!B110","v":0},null,null,null,null,{"$f":"IF(B100='Input|Labour Rates'!B110,0,1)","v":0}]
[56,{"$f":"'Input|Labour Rates'!B111","v":0},null,null,null,null,{"$f":"IF(B101='Input|Labour Rates'!B111,0,1)","v":0}]
[57,{"$f":"'Input|Labour Rates'!B112","v":0},null,null,null,null,{"$f":"IF(B102='Input|Labour Rates'!B112,0,1)","v":0}]
[58,{"$f":"'Input|Labour Rates'!B113","v":0},null,null,null,null,{"$f":"IF(B103='Input|Labour Rates'!B113,0,1)","v":0}]
[59,{"$f":"'Input|Labour Rates'!B114","v":0},null,null,null,null,{"$f":"IF(B104='Input|Labour Rates'!B114,0,1)","v":0}]
[60,{"$f":"'Input|Labour Rates'!B115","v":0},null,null,null,null,{"$f":"IF(B105='Input|Labour Rates'!B115,0,1)","v":0}]
[61,{"$f":"'Input|Labour Rates'!B116","v":0},null,null,null,null,{"$f":"IF(B106='Input|Labour Rates'!B116,0,1)","v":0}]
[62,{"$f":"'Input|Labour Rates'!B117","v":0},null,null,null,null,{"$f":"IF(B107='Input|Labour Rates'!B117,0,1)","v":0}]
[63,{"$f":"'Input|Labour Rates'!B118","v":0},null,null,null,null,{"$f":"IF(B108='Input|Labour Rates'!B118,0,1)","v":0}]
[64,{"$f":"'Input|Labour Rates'!B119","v":0},null,null,null,null,{"$f":"IF(B109='Input|Labour Rates'!B119,0,1)","v":0}]
[65,{"$f":"'Input|Labour Rates'!B120","v":0},null,null,null,null,{"$f":"IF(B110='Input|Labour Rates'!B120,0,1)","v":0}]
[66,{"$f":"'Input|Labour Rates'!B121","v":0},null,null,null,null,{"$f":"IF(B111='Input|Labour Rates'!B121,0,1)","v":0}]
[67,{"$f":"'Input|Labour Rates'!B122","v":0},null,null,null,null,{"$f":"IF(B112='Input|Labour Rates'!B122,0,1)","v":0}]
[68,{"$f":"'Input|Labour Rates'!B123","v":0},null,null,null,null,{"$f":"IF(B113='Input|Labour Rates'!B123,0,1)","v":0}]
[69,{"$f":"'Input|Labour Rates'!B124","v":0},null,null,null,null,{"$f":"IF(B114='Input|Labour Rates'!B124,0,1)","v":0}]
[70,{"$f":"'Input|Labour Rates'!B125","v":0},null,null,null,null,{"$f":"IF(B115='Input|Labour Rates'!B125,0,1)","v":0}]
[71,{"$f":"'Input|Labour Rates'!B126","v":0},null,null,null,null,{"$f":"IF(B116='Input|Labour Rates'!B126,0,1)","v":0}]
[72,{"$f":"'Input|Labour Rates'!B127","v":0},null,null,null,null,{"$f":"IF(B117='Input|Labour Rates'!B127,0,1)","v":0}]
[73,{"$f":"'Input|Labour Rates'!B128","v":0},null,null,null,null,{"$f":"IF(B118='Input|Labour Rates'!B128,0,1)","v":0}]
[74,{"$f":"'Input|Labour Rates'!B129","v":0},null,null,null,null,{"$f":"IF(B119='Input|Labour Rates'!B129,0,1)","v":0}]
[75,{"$f":"'Input|Labour Rates'!B130","v":0},null,null,null,null,{"$f":"IF(B120='Input|Labour Rates'!B130,0,1)","v":0}]
[76,{"$f":"'Input|Labour Rates'!B131","v":0},null,null,null,null,{"$f":"IF(B121='Input|Labour Rates'!B131,0,1)","v":0}]
[77,{"$f":"'Input|Labour Rates'!B132","v":0},null,null,null,null,{"$f":"IF(B122='Input|Labour Rates'!B132,0,1)","v":0}]
[78,{"$f":"'Input|Labour Rates'!B133","v":0},null,null,null,null,{"$f":"IF(B123='Input|Labour Rates'!B133,0,1)","v":0}]
[79,{"$f":"'Input|Labour Rates'!B134","v":0},null,null,null,null,{"$f":"IF(B124='Input|Labour Rates'!B134,0,1)","v":0}]
[80,{"$f":"'Input|Labour Rates'!B135","v":0},null,null,null,null,{"$f":"IF(B125='Input|Labour Rates'!B135,0,1)","v":0}]
[81,{"$f":"'Input|Labour Rates'!B136","v":0},null,null,null,null,{"$f":"IF(B126='Input|Labour Rates'!B136,0,1)","v":0}]
[82,{"$f":"'Input|Labour Rates'!B137","v":0},null,null,null,null,{"$f":"IF(B127='Input|Labour Rates'!B137,0,1)","v":0}]
[83,{"$f":"'Input|Labour Rates'!B138","v":0},null,null,null,null,{"$f":"IF(B128='Input|Labour Rates'!B138,0,1)","v":0}]
[84,{"$f":"'Input|Labour Rates'!B139","v":0},null,null,null,null,{"$f":"IF(B129='Input|Labour Rates'!B139,0,1)","v":0}]
[85,{"$f":"'Input|Labour Rates'!B140","v":0},null,null,null,null,{"$f":"IF(B130='Input|Labour Rates'!B140,0,1)","v":0}]
[86,{"$f":"'Input|Labour Rates'!B141","v":0},null,null,null,null,{"$f":"IF(B131='Input|Labour Rates'!B141,0,1)","v":0}]
[87,{"$f":"'Input|Labour Rates'!B142","v":0},null,null,null,null,{"$f":"IF(B132='Input|Labour Rates'!B142,0,1)","v":0}]
[88,{"$f":"'Input|Labour Rates'!B143","v":0},null,null,null,null,{"$f":"IF(B133='Input|Labour Rates'!B143,0,1)","v":0}]
[89,{"$f":"'Input|Labour Rates'!B144","v":0},null,null,null,null,{"$f":"IF(B134='Input|Labour Rates'!B144,0,1)","v":0}]
[90,{"$f":"'Input|Labour Rates'!B145","v":0},null,null,null,null,{"$f":"IF(B135='Input|Labour Rates'!B145,0,1)","v":0}]
[91,{"$f":"'Input|Labour Rates'!B146","v":0},null,null,null,null,{"$f":"IF(B136='Input|Labour Rates'!B146,0,1)","v":0}]
[92,{"$f":"'Input|Labour Rates'!B147","v":0},null,null,null,null,{"$f":"IF(B137='Input|Labour Rates'!B147,0,1)","v":0}]
[93,{"$f":"'Input|Labour Rates'!B148","v":0},null,null,null,null,{"$f":"IF(B138='Input|Labour Rates'!B148,0,1)","v":0}]
[94,{"$f":"'Input|Labour Rates'!B149","v":0},null,null,null,null,{"$f":"IF(B139='Input|Labour Rates'!B149,0,1)","v":0}]
[95,{"$f":"'Input|Labour Rates'!B150","v":0},null,null,null,null,{"$f":"IF(B140='Input|Labour Rates'!B150,0,1)","v":0}]
[96,{"$f":"'Input|Labour Rates'!B151","v":0},null,null,null,null,{"$f":"IF(B141='Input|Labour Rates'!B151,0,1)","v":0}]
[97,{"$f":"'Input|Labour Rates'!B152","v":0},null,null,null,null,{"$f":"IF(B142='Input|Labour Rates'!B152,0,1)","v":0}]
[98,{"$f":"'Input|Labour Rates'!B153","v":0},null,null,null,null,{"$f":"IF(B143='Input|Labour Rates'!B153,0,1)","v":0}]
[99,{"$f":"'Input|Labour Rates'!B154","v":0},null,null,null,null,{"$f":"IF(B144='Input|Labour Rates'!B154,0,1)","v":0}]
[100,{"$f":"'Input|Labour Rates'!B155","v":0},null,null,null,null,{"$f":"IF(B145='Input|Labour Rates'!B155,0,1)","v":0}]
[101,{"$f":"'Input|Labour Rates'!B156","v":0},null,null,null,null,{"$f":"IF(B146='Input|Labour Rates'!B156,0,1)","v":0}]
[102,{"$f":"'Input|Labour Rates'!B157","v":0},null,null,null,null,{"$f":"IF(B147='Input|Labour Rates'!B157,0,1)","v":0}]
[103,{"$f":"'Input|Labour Rates'!B158","v":0},null,null,null,null,{"$f":"IF(B148='Input|Labour Rates'!B158,0,1)","v":0}]
[104,{"$f":"'Input|Labour Rates'!B159","v":0},null,null,null,null,{"$f":"IF(B149='Input|Labour Rates'!B159,0,1)","v":0}]
[105,{"$f":"'Input|Labour Rates'!B160","v":0},null,null,null,null,{"$f":"IF(B150='Input|Labour Rates'!B160,0,1)","v":0}]
[106,{"$f":"'Input|Labour Rates'!B161","v":0},null,null,null,null,{"$f":"IF(B151='Input|Labour Rates'!B161,0,1)","v":0}]
[107,{"$f":"'Input|Labour Rates'!B162","v":0},null,null,null,null,{"$f":"IF(B152='Input|Labour Rates'!B162,0,1)","v":0}]
[108,{"$f":"'Input|Labour Rates'!B163","v":0},null,null,null,null,{"$f":"IF(B153='Input|Labour Rates'!B163,0,1)","v":0}]
[109,{"$f":"'Input|Labour Rates'!B164","v":0},null,null,null,null,{"$f":"IF(B154='Input|Labour Rates'!B164,0,1)","v":0}]
[110,{"$f":"'Input|Labour Rates'!B165","v":0},null,null,null,null,{"$f":"IF(B155='Input|Labour Rates'!B165,0,1)","v":0}]
[111,{"$f":"'Input|Labour Rates'!B166","v":0},null,null,null,null,{"$f":"IF(B156='Input|Labour Rates'!B166,0,1)","v":0}]
[112,{"$f":"'Input|Labour Rates'!B167","v":0},null,null,null,null,{"$f":"IF(B157='Input|Labour Rates'!B167,0,1)","v":0}]
[113,{"$f":"'Input|Labour Rates'!B168","v":0},null,null,null,null,{"$f":"IF(B158='Input|Labour Rates'!B168,0,1)","v":0}]
[114,{"$f":"'Input|Labour Rates'!B169","v":0},null,null,null,null,{"$f":"IF(B159='Input|Labour Rates'!B169,0,1)","v":0}]
[115,{"$f":"'Input|Labour Rates'!B170","v":0},null,null,null,null,{"$f":"IF(B160='Input|Labour Rates'!B170,0,1)","v":0}]
[116,{"$f":"'Input|Labour Rates'!B171","v":0},null,null,null,null,{"$f":"IF(B161='Input|Labour Rates'!B171,0,1)","v":0}]
[117,{"$f":"'Input|Labour Rates'!B172","v":0},null,null,null,null,{"$f":"IF(B162='Input|Labour Rates'!B172,0,1)","v":0}]
[118,{"$f":"'Input|Labour Rates'!B173","v":0},null,null,null,null,{"$f":"IF(B163='Input|Labour Rates'!B173,0,1)","v":0}]
[119,{"$f":"'Input|Labour Rates'!B174","v":0},null,null,null,null,{"$f":"IF(B164='Input|Labour Rates'!B174,0,1)","v":0}]
[120,{"$f":"'Input|Labour Rates'!B175","v":0},null,null,null,null,{"$f":"IF(B165='Input|Labour Rates'!B175,0,1)","v":0}]
[121,{"$f":"'Input|Labour Rates'!B176","v":0},null,null,null,null,{"$f":"IF(B166='Input|Labour Rates'!B176,0,1)","v":0}]
[122,{"$f":"'Input|Labour Rates'!B177","v":0},null,null,null,null,{"$f":"IF(B167='Input|Labour Rates'!B177,0,1)","v":0}]
[123,{"$f":"'Input|Labour Rates'!B178","v":0},null,null,null,null,{"$f":"IF(B168='Input|Labour Rates'!B178,0,1)","v":0}]
[124,{"$f":"'Input|Labour Rates'!B179","v":0},null,null,null,null,{"$f":"IF(B169='Input|Labour Rates'!B179,0,1)","v":0}]
[125,{"$f":"'Input|Labour Rates'!B180","v":0},null,null,null,null,{"$f":"IF(B170='Input|Labour Rates'!B180,0,1)","v":0}]
[126,{"$f":"'Input|Labour Rates'!B181","v":0},null,null,null,null,{"$f":"IF(B171='Input|Labour Rates'!B181,0,1)","v":0}]
[127,{"$f":"'Input|Labour Rates'!B182","v":0},null,null,null,null,{"$f":"IF(B172='Input|Labour Rates'!B182,0,1)","v":0}]
[128,{"$f":"'Input|Labour Rates'!B183","v":0},null,null,null,null,{"$f":"IF(B173='Input|Labour Rates'!B183,0,1)","v":0}]
[129,{"$f":"'Input|Labour Rates'!B184","v":0},null,null,null,null,{"$f":"IF(B174='Input|Labour Rates'!B184,0,1)","v":0}]
[130,{"$f":"'Input|Labour Rates'!B185","v":0},null,null,null,null,{"$f":"IF(B175='Input|Labour Rates'!B185,0,1)","v":0}]
[131,{"$f":"'Input|Labour Rates'!B186","v":0},null,null,null,null,{"$f":"IF(B176='Input|Labour Rates'!B186,0,1)","v":0}]
[132,{"$f":"'Input|Labour Rates'!B187","v":0},null,null,null,null,{"$f":"IF(B177='Input|Labour Rates'!B187,0,1)","v":0}]
[133,{"$f":"'Input|Labour Rates'!B188","v":0},null,null,null,null,{"$f":"IF(B178='Input|Labour Rates'!B188,0,1)","v":0}]
[134,{"$f":"'Input|Labour Rates'!B189","v":0},null,null,null,null,{"$f":"IF(B179='Input|Labour Rates'!B189,0,1)","v":0}]
[135,{"$f":"'Input|Labour Rates'!B190","v":0},null,null,null,null,{"$f":"IF(B180='Input|Labour Rates'!B190,0,1)","v":0}]
[136,{"$f":"'Input|Labour Rates'!B191","v":0},null,null,null,null,{"$f":"IF(B181='Input|Labour Rates'!B191,0,1)","v":0}]
[137,{"$f":"'Input|Labour Rates'!B192","v":0},null,null,null,null,{"$f":"IF(B182='Input|Labour Rates'!B192,0,1)","v":0}]
[138,{"$f":"'Input|Labour Rates'!B193","v":0},null,null,null,null,{"$f":"IF(B183='Input|Labour Rates'!B193,0,1)","v":0}]
[139,{"$f":"'Input|Labour Rates'!B194","v":0},null,null,null,null,{"$f":"IF(B184='Input|Labour Rates'!B194,0,1)","v":0}]
[140,{"$f":"'Input|Labour Rates'!B195","v":0},null,null,null,null,{"$f":"IF(B185='Input|Labour Rates'!B195,0,1)","v":0}]
[141,{"$f":"'Input|Labour Rates'!B196","v":0},null,null,null,null,{"$f":"IF(B186='Input|Labour Rates'!B196,0,1)","v":0}]
[142,{"$f":"'Input|Labour Rates'!B197","v":0},null,null,null,null,{"$f":"IF(B187='Input|Labour Rates'!B197,0,1)","v":0}]
[143,{"$f":"'Input|Labour Rates'!B198","v":0},null,null,null,null,{"$f":"IF(B188='Input|Labour Rates'!B198,0,1)","v":0}]
[144,{"$f":"'Input|Labour Rates'!B199","v":0},null,null,null,null,{"$f":"IF(B189='Input|Labour Rates'!B199,0,1)","v":0}]
[145,{"$f":"'Input|Labour Rates'!B200","v":0},null,null,null,null,{"$f":"IF(B190='Input|Labour Rates'!B200,0,1)","v":0}]
[146,{"$f":"'Input|Labour Rates'!B201","v":0},null,null,null,null,{"$f":"IF(B191='Input|Labour Rates'!B201,0,1)","v":0}]
[147,{"$f":"'Input|Labour Rates'!B202","v":0},null,null,null,null,{"$f":"IF(B192='Input|Labour Rates'!B202,0,1)","v":0}]
[148,{"$f":"'Input|Labour Rates'!B203","v":0},null,null,null,null,{"$f":"IF(B193='Input|Labour Rates'!B203,0,1)","v":0}]
[149,{"$f":"'Input|Labour Rates'!B204","v":0},null,null,null,null,{"$f":"IF(B194='Input|Labour Rates'!B204,0,1)","v":0}]
[150,{"$f":"'Input|Labour Rates'!B205","v":0},null,null,null,null,{"$f":"IF(B195='Input|Labour Rates'!B205,0,1)","v":0}]
[151,{"$f":"'Input|Labour Rates'!B206","v":0},null,null,null,null,{"$f":"IF(B196='Input|Labour Rates'!B206,0,1)","v":0}]
[152,{"$f":"'Input|Labour Rates'!B207","v":0},null,null,null,null,{"$f":"IF(B197='Input|Labour Rates'!B207,0,1)","v":0}]
[153,{"$f":"'Input|Labour Rates'!B208","v":0},null,null,null,null,{"$f":"IF(B198='Input|Labour Rates'!B208,0,1)","v":0}]
[154,{"$f":"'Input|Labour Rates'!B209","v":0},null,null,null,null,{"$f":"IF(B199='Input|Labour Rates'!B209,0,1)","v":0}]
[155,{"$f":"'Input|Labour Rates'!B210","v":0},null,null,null,null,{"$f":"IF(B200='Input|Labour Rates'!B210,0,1)","v":0}]
[156,{"$f":"'Input|Labour Rates'!B211","v":0},null,null,null,null,{"$f":"IF(B201='Input|Labour Rates'!B211,0,1)","v":0}]
[157,{"$f":"'Input|Labour Rates'!B212","v":0},null,null,null,null,{"$f":"IF(B202='Input|Labour Rates'!B212,0,1)","v":0}]
[158,{"$f":"'Input|Labour Rates'!B213","v":0},null,null,null,null,{"$f":"IF(B203='Input|Labour Rates'!B213,0,1)","v":0}]
[159,{"$f":"'Input|Labour Rates'!B214","v":0},null,null,null,null,{"$f":"IF(B204='Input|Labour Rates'!B214,0,1)","v":0}]
[160,{"$f":"'Input|Labour Rates'!B215","v":0},null,null,null,null,{"$f":"IF(B205='Input|Labour Rates'!B215,0,1)","v":0}]
[161,{"$f":"'Input|Labour Rates'!B216","v":0},null,null,null,null,{"$f":"IF(B206='Input|Labour Rates'!B216,0,1)","v":0}]
[162,{"$f":"'Input|Labour Rates'!B217","v":0},null,null,null,null,{"$f":"IF(B207='Input|Labour Rates'!B217,0,1)","v":0}]
[163,{"$f":"'Input|Labour Rates'!B218","v":0},null,null,null,null,{"$f":"IF(B208='Input|Labour Rates'!B218,0,1)","v":0}]
[164,{"$f":"'Input|Labour Rates'!B219","v":0},null,null,null,null,{"$f":"IF(B209='Input|Labour Rates'!B219,0,1)","v":0}]
[165,{"$f":"'Input|Labour Rates'!B220","v":0},null,null,null,null,{"$f":"IF(B210='Input|Labour Rates'!B220,0,1)","v":0}]
[166,{"$f":"'Input|Labour Rates'!B221","v":0},null,null,null,null,{"$f":"IF(B211='Input|Labour Rates'!B221,0,1)","v":0}]
[167,{"$f":"'Input|Labour Rates'!B222","v":0},null,null,null,null,{"$f":"IF(B212='Input|Labour Rates'!B222,0,1)","v":0}]
[168,{"$f":"'Input|Labour Rates'!B223","v":0},null,null,null,null,{"$f":"IF(B213='Input|Labour Rates'!B223,0,1)","v":0}]
[169,{"$f":"'Input|Labour Rates'!B224","v":0},null,null,null,null,{"$f":"IF(B214='Input|Labour Rates'!B224,0,1)","v":0}]
[170,{"$f":"'Input|Labour Rates'!B225","v":0},null,null,null,null,{"$f":"IF(B215='Input|Labour Rates'!B225,0,1)","v":0}]
[171,{"$f":"'Input|Labour Rates'!B226","v":0},null,null,null,null,{"$f":"IF(B216='Input|Labour Rates'!B226,0,1)","v":0}]
[172,{"$f":"'Input|Labour Rates'!B227","v":0},null,null,null,null,{"$f":"IF(B217='Input|Labour Rates'!B227,0,1)","v":0}]
[173,{"$f":"'Input|Labour Rates'!B228","v":0},null,null,null,null,{"$f":"IF(B218='Input|Labour Rates'!B228,0,1)","v":0}]
[174,{"$f":"'Input|Labour Rates'!B229","v":0},null,null,null,null,{"$f":"IF(B219='Input|Labour Rates'!B229,0,1)","v":0}]
[175,{"$f":"'Input|Labour Rates'!B230","v":0},null,null,null,null,{"$f":"IF(B220='Input|Labour Rates'!B230,0,1)","v":0}]
[176,{"$f":"'Input|Labour Rates'!B231","v":0},null,null,null,null,{"$f":"IF(B221='Input|Labour Rates'!B231,0,1)","v":0}]
[177,{"$f":"'Input|Labour Rates'!B232","v":0},null,null,null,null,{"$f":"IF(B222='Input|Labour Rates'!B232,0,1)","v":0}]
[178,{"$f":"'Input|Labour Rates'!B233","v":0},null,null,null,null,{"$f":"IF(B223='Input|Labour Rates'!B233,0,1)","v":0}]
[179,{"$f":"'Input|Labour Rates'!B234","v":0},null,null,null,null,{"$f":"IF(B224='Input|Labour Rates'!B234,0,1)","v":0}]
[180,{"$f":"'Input|Labour Rates'!B235","v":0},null,null,null,null,{"$f":"IF(B225='Input|Labour Rates'!B235,0,1)","v":0}]
[181,{"$f":"'Input|Labour Rates'!B236","v":0},null,null,null,null,{"$f":"IF(B226='Input|Labour Rates'!B236,0,1)","v":0}]
[182,{"$f":"'Input|Labour Rates'!B237","v":0},null,null,null,null,{"$f":"IF(B227='Input|Labour Rates'!B237,0,1)","v":0}]
[183,{"$f":"'Input|Labour Rates'!B238","v":0},null,null,null,null,{"$f":"IF(B228='Input|Labour Rates'!B238,0,1)","v":0}]
[184,{"$f":"'Input|Labour Rates'!B239","v":0},null,null,null,null,{"$f":"IF(B229='Input|Labour Rates'!B239,0,1)","v":0}]
[185,{"$f":"'Input|Labour Rates'!B240","v":0},null,null,null,null,{"$f":"IF(B230='Input|Labour Rates'!B240,0,1)","v":0}]
[186,{"$f":"'Input|Labour Rates'!B241","v":0},null,null,null,null,{"$f":"IF(B231='Input|Labour Rates'!B241,0,1)","v":0}]
[187,{"$f":"'Input|Labour Rates'!B242","v":0},null,null,null,null,{"$f":"IF(B232='Input|Labour Rates'!B242,0,1)","v":0}]
[188,{"$f":"'Input|Labour Rates'!B243","v":0},null,null,null,null,{"$f":"IF(B233='Input|Labour Rates'!B243,0,1)","v":0}]
[189,{"$f":"'Input|Labour Rates'!B244","v":0},null,null,null,null,{"$f":"IF(B234='Input|Labour Rates'!B244,0,1)","v":0}]
[190,{"$f":"'Input|Labour Rates'!B245","v":0},null,null,null,null,{"$f":"IF(B235='Input|Labour Rates'!B245,0,1)","v":0}]
[191,{"$f":"'Input|Labour Rates'!B246","v":0},null,null,null,null,{"$f":"IF(B236='Input|Labour Rates'!B246,0,1)","v":0}]
[192,{"$f":"'Input|Labour Rates'!B247","v":0},null,null,null,null,{"$f":"IF(B237='Input|Labour Rates'!B247,0,1)","v":0}]
[193,{"$f":"'Input|Labour Rates'!B248","v":0},null,null,null,null,{"$f":"IF(B238='Input|Labour Rates'!B248,0,1)","v":0}]
[194,{"$f":"'Input|Labour Rates'!B249","v":0},null,null,null,null,{"$f":"IF(B239='Input|Labour Rates'!B249,0,1)","v":0}]
[195,{"$f":"'Input|Labour Rates'!B250","v":0},null,null,null,null,{"$f":"IF(B240='Input|Labour Rates'!B250,0,1)","v":0}]
[196,{"$f":"'Input|Labour Rates'!B251","v":0},null,null,null,null,{"$f":"IF(B241='Input|Labour Rates'!B251,0,1)","v":0}]
[197,{"$f":"'Input|Labour Rates'!B252","v":0},null,null,null,null,{"$f":"IF(B242='Input|Labour Rates'!B252,0,1)","v":0}]
[198,{"$f":"'Input|Labour Rates'!B253","v":0},null,null,null,null,{"$f":"IF(B243='Input|Labour Rates'!B253,0,1)","v":0}]
[199,{"$f":"'Input|Labour Rates'!B254","v":0},null,null,null,null,{"$f":"IF(B244='Input|Labour Rates'!B254,0,1)","v":0}]
[200,{"$f":"'Input|Labour Rates'!B255","v":0},null,null,null,null,{"$f":"IF(B245='Input|Labour Rates'!B255,0,1)","v":0}]
[201,{"$f":"'Input|Labour Rates'!B256","v":0},null,null,null,null,{"$f":"IF(B246='Input|Labour Rates'!B256,0,1)","v":0}]
[202,{"$f":"'Input|Labour Rates'!B257","v":0},null,null,null,null,{"$f":"IF(B247='Input|Labour Rates'!B257,0,1)","v":0}]
[203,{"$f":"'Input|Labour Rates'!B258","v":0},null,null,null,null,{"$f":"IF(B248='Input|Labour Rates'!B258,0,1)","v":0}]
[204,{"$f":"'Input|Labour Rates'!B259","v":0},null,null,null,null,{"$f":"IF(B249='Input|Labour Rates'!B259,0,1)","v":0}]
[205,{"$f":"'Input|Labour Rates'!B260","v":0},null,null,null,null,{"$f":"IF(B250='Input|Labour Rates'!B260,0,1)","v":0}]
[206,{"$f":"'Input|Labour Rates'!B261","v":0},null,null,null,null,{"$f":"IF(B251='Input|Labour Rates'!B261,0,1)","v":0}]
[207,{"$f":"'Input|Labour Rates'!B262","v":0},null,null,null,null,{"$f":"IF(B252='Input|Labour Rates'!B262,0,1)","v":0}]
[208,{"$f":"'Input|Labour Rates'!B263","v":0},null,null,null,null,{"$f":"IF(B253='Input|Labour Rates'!B263,0,1)","v":0}]
[209,{"$f":"'Input|Labour Rates'!B264","v":0},null,null,null,null,{"$f":"IF(B254='Input|Labour Rates'!B264,0,1)","v":0}]
[210,{"$f":"'Input|Labour Rates'!B265","v":0},null,null,null,null,{"$f":"IF(B255='Input|Labour Rates'!B265,0,1)","v":0}]
[211,{"$f":"'Input|Labour Rates'!B266","v":0},null,null,null,null,{"$f":"IF(B256='Input|Labour Rates'!B266,0,1)","v":0}]
[212,{"$f":"'Input|Labour Rates'!B267","v":0},null,null,null,null,{"$f":"IF(B257='Input|Labour Rates'!B267,0,1)","v":0}]
[213,{"$f":"'Input|Labour Rates'!B268","v":0},null,null,null,null,{"$f":"IF(B258='Input|Labour Rates'!B268,0,1)","v":0}]
[214,{"$f":"'Input|Labour Rates'!B269","v":0},null,null,null,null,{"$f":"IF(B259='Input|Labour Rates'!B269,0,1)","v":0}]
[215,{"$f":"'Input|Labour Rates'!B270","v":0},null,null,null,null,{"$f":"IF(B260='Input|Labour Rates'!B270,0,1)","v":0}]
[216,{"$f":"'Input|Labour Rates'!B271","v":0},null,null,null,null,{"$f":"IF(B261='Input|Labour Rates'!B271,0,1)","v":0}]
[217,{"$f":"'Input|Labour Rates'!B272","v":0},null,null,null,null,{"$f":"IF(B262='Input|Labour Rates'!B272,0,1)","v":0}]
[218,{"$f":"'Input|Labour Rates'!B273","v":0},null,null,null,null,{"$f":"IF(B263='Input|Labour Rates'!B273,0,1)","v":0}]
[219,{"$f":"'Input|Labour Rates'!B274","v":0},null,null,null,null,{"$f":"IF(B264='Input|Labour Rates'!B274,0,1)","v":0}]
[220,{"$f":"'Input|Labour Rates'!B275","v":0},null,null,null,null,{"$f":"IF(B265='Input|Labour Rates'!B275,0,1)","v":0}]
[221,{"$f":"'Input|Labour Rates'!B276","v":0},null,null,null,null,{"$f":"IF(B266='Input|Labour Rates'!B276,0,1)","v":0}]
[222,{"$f":"'Input|Labour Rates'!B277","v":0},null,null,null,null,{"$f":"IF(B267='Input|Labour Rates'!B277,0,1)","v":0}]
[223,{"$f":"'Input|Labour Rates'!B278","v":0},null,null,null,null,{"$f":"IF(B268='Input|Labour Rates'!B278,0,1)","v":0}]
[224,{"$f":"'Input|Labour Rates'!B279","v":0},null,null,null,null,{"$f":"IF(B269='Input|Labour Rates'!B279,0,1)","v":0}]
[225,{"$f":"'Input|Labour Rates'!B280","v":0},null,null,null,null,{"$f":"IF(B270='Input|Labour Rates'!B280,0,1)","v":0}]
[226,{"$f":"'Input|Labour Rates'!B281","v":0},null,null,null,null,{"$f":"IF(B271='Input|Labour Rates'!B281,0,1)","v":0}]
[227,{"$f":"'Input|Labour Rates'!B282","v":0},null,null,null,null,{"$f":"IF(B272='Input|Labour Rates'!B282,0,1)","v":0}]
[228,{"$f":"'Input|Labour Rates'!B283","v":0},null,null,null,null,{"$f":"IF(B273='Input|Labour Rates'!B283,0,1)","v":0}]
[229,{"$f":"'Input|Labour Rates'!B284","v":0},null,null,null,null,{"$f":"IF(B274='Input|Labour Rates'!B284,0,1)","v":0}]
[230,{"$f":"'Input|Labour Rates'!B285","v":0},null,null,null,null,{"$f":"IF(B275='Input|Labour Rates'!B285,0,1)","v":0}]
[231,{"$f":"'Input|Labour Rates'!B286","v":0},null,null,null,null,{"$f":"IF(B276='Input|Labour Rates'!B286,0,1)","v":0}]
[232,{"$f":"'Input|Labour Rates'!B287","v":0},null,null,null,null,{"$f":"IF(B277='Input|Labour Rates'!B287,0,1)","v":0}]
[233,{"$f":"'Input|Labour Rates'!B288","v":0},null,null,null,null,{"$f":"IF(B278='Input|Labour Rates'!B288,0,1)","v":0}]
[234,{"$f":"'Input|Labour Rates'!B289","v":0},null,null,null,null,{"$f":"IF(B279='Input|Labour Rates'!B289,0,1)","v":0}]
[235,{"$f":"'Input|Labour Rates'!B290","v":0},null,null,null,null,{"$f":"IF(B280='Input|Labour Rates'!B290,0,1)","v":0}]
[236,{"$f":"'Input|Labour Rates'!B291","v":0},null,null,null,null,{"$f":"IF(B281='Input|Labour Rates'!B291,0,1)","v":0}]
[237,{"$f":"'Input|Labour Rates'!B292","v":0},null,null,null,null,{"$f":"IF(B282='Input|Labour Rates'!B292,0,1)","v":0}]
[238,{"$f":"'Input|Labour Rates'!B293","v":0},null,null,null,null,{"$f":"IF(B283='Input|Labour Rates'!B293,0,1)","v":0}]
[239,{"$f":"'Input|Labour Rates'!B294","v":0},null,null,null,null,{"$f":"IF(B284='Input|Labour Rates'!B294,0,1)","v":0}]
[240,{"$f":"'Input|Labour Rates'!B295","v":0},null,null,null,null,{"$f":"IF(B285='Input|Labour Rates'!B295,0,1)","v":0}]
[241,{"$f":"'Input|Labour Rates'!B296","v":0},null,null,null,null,{"$f":"IF(B286='Input|Labour Rates'!B296,0,1)","v":0}]
[242,{"$f":"'Input|Labour Rates'!B297","v":0},null,null,null,null,{"$f":"IF(B287='Input|Labour Rates'!B297,0,1)","v":0}]
[243,{"$f":"'Input|Labour Rates'!B298","v":0},null,null,null,null,{"$f":"IF(B288='Input|Labour Rates'!B298,0,1)","v":0}]
[244,{"$f":"'Input|Labour Rates'!B299","v":0},null,null,null,null,{"$f":"IF(B289='Input|Labour Rates'!B299,0,1)","v":0}]
[245,{"$f":"'Input|Labour Rates'!B300","v":0},null,null,null,null,{"$f":"IF(B290='Input|Labour Rates'!B300,0,1)","v":0}]
[246,{"$f":"'Input|Labour Rates'!B301","v":0},null,null,null,null,{"$f":"IF(B291='Input|Labour Rates'!B301,0,1)","v":0}]
[247,{"$f":"'Input|Labour Rates'!B302","v":0},null,null,null,null,{"$f":"IF(B292='Input|Labour Rates'!B302,0,1)","v":0}]
[248,{"$f":"'Input|Labour Rates'!B303","v":0},null,null,null,null,{"$f":"IF(B293='Input|Labour Rates'!B303,0,1)","v":0}]
[249,{"$f":"'Input|Labour Rates'!B304","v":0},null,null,null,null,{"$f":"IF(B294='Input|Labour Rates'!B304,0,1)","v":0}]
[250,{"$f":"'Input|Labour Rates'!B305","v":0},null,null,null,null,{"$f":"IF(B295='Input|Labour Rates'!B305,0,1)","v":0}]

{"sheet":"Input|Setup","index":6,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"IFERROR(Index!B1,\"\")","v":"AER ANS Forecast Model"},null,"Key:","Input",null,null,"Sheet Validation",{"$f":"'Model Validation'!C10","v":0}]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255),\"\")","v":"Input|Setup"},null,null,"Formula"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For AER only"]
[3.1,"Years setup",null,null,"Year?",{"$f":"IF(COUNTA(E6:E7)=0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Years"]
[null,"First year of forecast regulatory control period",null,null,"2025-26",null,null,null,null,null,null,null,null,null,null,null,"2016-17"]
[null,"Base year for inputs",null,null,"2023-24",null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(Q6,4)+1&\"-\"&RIGHT(Q6,2)+1","v":"2017-18"}]
[null,"Base year for outputs",null,null,{"$f":"E6","v":"2025-26"},null,null,null,null,null,null,null,null,null,null,null,"2018-19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-20"]
[3.2,"Current regulatory period",null,3.3,"Forecast regulatory period",null,null,null,null,null,null,null,null,null,null,null,"2020-21"]
[1,{"$f":"LEFT(B12,4)-1&\"-\"&RIGHT(B12,2)-1","v":"2020-21"},null,1,{"$f":"E6","v":"2025-26"},null,null,null,null,null,null,null,null,null,null,null,"2021-22"]
[{"$f":"A11+1","v":2},{"$f":"LEFT(B13,4)-1&\"-\"&RIGHT(B13,2)-1","v":"2021-22"},null,{"$f":"D11+1","v":2},{"$f":"LEFT(E11,4)+1&\"-\"&RIGHT(E11,2)+1","v":"2026-27"},null,null,null,null,null,null,null,null,null,null,null,"2022-23"]
[{"$f":"A12+1","v":3},{"$f":"LEFT(B14,4)-1&\"-\"&RIGHT(B14,2)-1","v":"2022-23"},null,{"$f":"D12+1","v":3},{"$f":"LEFT(E12,4)+1&\"-\"&RIGHT(E12,2)+1","v":"2027-28"},null,null,null,null,null,null,null,null,null,null,null,"2023-24"]
[{"$f":"A13+1","v":4},{"$f":"LEFT(B15,4)-1&\"-\"&RIGHT(B15,2)-1","v":"2023-24"},null,{"$f":"D13+1","v":4},{"$f":"LEFT(E13,4)+1&\"-\"&RIGHT(E13,2)+1","v":"2028-29"},null,null,null,null,null,null,null,null,null,null,null,"2024-25"]
[{"$f":"A14+1","v":5},{"$f":"LEFT(E11,4)-1&\"-\"&RIGHT(E11,2)-1","v":"2024-25"},null,{"$f":"D14+1","v":5},{"$f":"LEFT(E14,4)+1&\"-\"&RIGHT(E14,2)+1","v":"2029-30"},null,null,null,null,null,null,null,null,null,null,null,"2025-26"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28"]
[3.4,"Used for quoted service?",null,3.5,"Conversions",null,null,null,null,null,null,null,null,null,null,null,"2028-29"]
[1,"Yes",null,null,60,"mins",null,null,null,null,null,null,null,null,null,null,"2029-30"]
[{"$f":"A19+1","v":2},"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-32"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-34"]
[3.6,"Hours",{"$f":"IF(COUNTA(B25:B27)=0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"2034-35"]
[null,"Business hours"]
[null,"After hours"]
[]
[]
[]
[3.7,"Labour type",{"$f":"IF(COUNTA(B31:B49)=0,1,0)","v":0},3.8,"Service Grouping",{"$f":"IF(COUNTA(E31:E49)=0,1,0)","v":0},{"$f":"\"3.9\"","v":"3.9"},"Tariff class grouping"]
[1,"Administrative",null,null,"De-energisation",null,null,"Auxiliary metering services"]
[{"$f":"A31+1","v":2},"Professional & Managerial",null,null,"Faults/Emergency response",null,null,"Connection application and management services"]
[{"$f":"A32+1","v":3},"Power Worker",null,null,"Load control time switch",null,null,"Network Ancillary services"]
[{"$f":"A33+1","v":4},"Technical Service Person",null,null,"Meter inspection and investigation on request"]
[5,"Elec Sys Designer",null,null,"Meter reading"]
[6,"Supervisor",null,null,"Meter reconfiguration"]
[7,"Para Professional",null,null,"Meter test"]
[8,"Apprentice",null,null,"Metering alteration"]
[9,"System Operator",null,null,"Point of attachment relocation"]
[10,"50% TSP/Contractor mix",null,null,"Re-arrange connection assets at customer's request",null,{"$f":"\"3.10\"","v":"3.10"},"Permutations"]
[11,"20% TSP/Contractor mix",null,null,"Re-energisation",null,null,"Technical "]
[12,"Administrative (Quoted)",null,null,"Removal of a meter (Type 5 & 6)",null,null,"CT"]
[13,"Professional & Managerial (Quoted)",null,null,"Reseal",null,null,"No CT"]
[14,"Power Worker (Quoted)",null,null,"Supply Abolishment",null,null,"No Payment CT"]
[15,"Technical Service Person (Quoted)",null,null,"Supply enhancement",null,null,"No Payment No CT"]
[16,"Elec Sys Designer (Quoted)",null,null,"Temporary connection",null,null,"Traffic Control"]
[17,"Supervisor (Quoted)",null,null,"Temporary disconnections and reconnections (which may involve a line drop)",null,null,"Traffic Control CT"]
[18,"Para Professional (Quoted)",null,null,"Type 6 non standard metering data services",null,null,"Traffic Control No CT"]
[19,"Apprentice (Quoted)",null,null,"Unfulfilled site visit",null,null,"Non-technical"]
[null,"System Operator (Quoted)",null,null,"Other"]

{"sheet":"Input|Escalations","index":7,"n_rows":75,"n_cols":14,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"IFERROR(Index!B1,\"\")","v":"AER ANS Forecast Model"},"Key:","Input",null,"Sheet Validation",{"$f":"'Model Validation'!C11","v":0}]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255),\"\")","v":"Input|Escalations"},null,"Formula"]
[]
[]
[4.0999999999999996,"Escalation setup"]
[]
[null,null,"Year"]
[null,"First year of forecast regulatory control period",{"$f":"'Input|Setup'!E6","v":"2025-26"}]
[null,"Base year for inputs",{"$f":"'Input|Setup'!E7","v":"2023-24"}]
[null,"Base year for outputs",{"$f":"'Input|Setup'!E8","v":"2025-26"}]
[]
[]
[4.2,"Inflation",null,"Current regulatory period",null,null,null,null,"Forecast regulatory period"]
[]
[null,null,null,{"$f":"IFERROR((LEFT(E15,4)-1&IF(MID(E15,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E15,6,2)-1,100),\"00\"))),\"\")","v":"2020-21"},{"$f":"IFERROR((LEFT(F15,4)-1&IF(MID(F15,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(F15,6,2)-1,100),\"00\"))),\"\")","v":"2021-22"},{"$f":"IFERROR((LEFT(G15,4)-1&IF(MID(G15,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G15,6,2)-1,100),\"00\"))),\"\")","v":"2022-23"},{"$f":"IFERROR((LEFT(H15,4)-1&IF(MID(H15,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(H15,6,2)-1,100),\"00\"))),\"\")","v":"2023-24"},{"$f":"IFERROR((LEFT(I15,4)-1&IF(MID(I15,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I15,6,2)-1,100),\"00\"))),\"\")","v":"2024-25"},{"$f":"$C$8","v":"2025-26"},{"$f":"IFERROR((LEFT(I15,4)+1&IF(MID(I15,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I15,6,2)+1,100),\"00\"))),\"\")","v":"2026-27"},{"$f":"IFERROR((LEFT(J15,4)+1&IF(MID(J15,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(J15,6,2)+1,100),\"00\"))),\"\")","v":"2027-28"},{"$f":"IFERROR((LEFT(K15,4)+1&IF(MID(K15,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(K15,6,2)+1,100),\"00\"))),\"\")","v":"2028-29"},{"$f":"IFERROR((LEFT(L15,4)+1&IF(MID(L15,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(L15,6,2)+1,100),\"00\"))),\"\")","v":"2029-30"}]
[null,"CPI year on year change (%) - lagged one year (actual/estimate)",null,null,{"$f":"IFERROR(E20/D20-1,0)","v":8.6058519793459354E-3},{"$f":"IFERROR(F20/E20-1,0)","v":3.4982935153583528E-2},{"$f":"IF(G20=\"\",G21,IFERROR(G20/F20-1,0))","v":7.8318219291014124E-2},4.0519877675840865E-2,0.03,2.7997811278454687E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Cumulative Inflation Index ",null,1.0184,{"$f":"IFERROR(D17*(1+E16),\"\")","v":1.0271641996557659},{"$f":"E17*(1+F16)","v":1.0630974182444062},1.1463573149741826,1.1928075731497418,1.2285918003442342,1.2629896817085289,1.2945644237512419,1.3269285343450228,1.3601017477036483]
[null,{"$f":"IFERROR(\"Real \"&C9 &\" \"&LEFT(D9,9)&\" to \"& \"Real \"&C10 &\" \"&LEFT(D10,9),\"\")","v":"Real 2023-24  to Real 2025-26 "},null,null,null,null,null,null,{"$f":"I$17/INDEX($D$15:$M$17,3, MATCH($C$9,$D$15:$M$15,0))","v":1.0717354740061162},{"$f":"J$17/INDEX($D$15:$M$17,3, MATCH($C$9,$D$15:$M$15,0))","v":1.1017417215477645},{"$f":"K$17/INDEX($D$15:$M$17,3, MATCH($C$9,$D$15:$M$15,0))","v":1.1292852645864584},{"$f":"L$17/INDEX($D$15:$M$17,3, MATCH($C$9,$D$15:$M$15,0))","v":1.1575173962011198},{"$f":"M$17/INDEX($D$15:$M$17,3, MATCH($C$9,$D$15:$M$15,0))","v":1.1864553311061479}]
[null,"ABS index, all groups CPI inflation series A2325846C, weighted average for the eight capital cities",null,{"$f":"\"Dec-\" & RIGHT(D15,2)-2","v":"Dec-19"},"Dec-20","Dec-21","Dec-22","Dec-23","Dec-24","Dec-25","Dec-26","Dec-27","Dec-28"]
[null,null,null,116.2,117.2,121.3,130.80000000000001,136.1,null,null,null,null,null,{"$f":"IF(COUNTA(D20:M20)=0,1,0)","v":0}]
[null,"Source (where ABS index is not available. E.g. forecast CPI)",null,null,null,null,null,null,0.03,2.7997811278454687E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"IF(COUNTA(G21:M21)=0,1,0)","v":0}]
[]
[]
[4.3,"Real price escalation",null,"Current regulatory period",null,null,null,null,"Forecast regulatory period"]
[]
[null,null,null,{"$f":"IFERROR((LEFT(E26,4)-1&IF(MID(E26,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E26,6,2)-1,100),\"00\"))),\"\")","v":"2020-21"},{"$f":"IFERROR((LEFT(F26,4)-1&IF(MID(F26,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(F26,6,2)-1,100),\"00\"))),\"\")","v":"2021-22"},{"$f":"IFERROR((LEFT(G26,4)-1&IF(MID(G26,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G26,6,2)-1,100),\"00\"))),\"\")","v":"2022-23"},{"$f":"IFERROR((LEFT(H26,4)-1&IF(MID(H26,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(H26,6,2)-1,100),\"00\"))),\"\")","v":"2023-24"},{"$f":"IFERROR((LEFT(I26,4)-1&IF(MID(I26,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I26,6,2)-1,100),\"00\"))),\"\")","v":"2024-25"},{"$f":"$C$8","v":"2025-26"},{"$f":"IFERROR((LEFT(I26,4)+1&IF(MID(I26,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I26,6,2)+1,100),\"00\"))),\"\")","v":"2026-27"},{"$f":"IFERROR((LEFT(J26,4)+1&IF(MID(J26,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(J26,6,2)+1,100),\"00\"))),\"\")","v":"2027-28"},{"$f":"IFERROR((LEFT(K26,4)+1&IF(MID(K26,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(K26,6,2)+1,100),\"00\"))),\"\")","v":"2028-29"},{"$f":"IFERROR((LEFT(L26,4)+1&IF(MID(L26,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(L26,6,2)+1,100),\"00\"))),\"\")","v":"2029-30"}]
[null,"X-factor (real wage price escalation)",null,{"$f":"-D37","v":0},3.0954915407905962E-2,1.8730833859979316E-2,-2.0503006512076701E-2,-2.5270004030416234E-2,-1.4816502818954524E-2,-9.8611007932502479E-3,-8.4436518056068104E-3,-1.0512472688202901E-2,-1.2367452017459594E-2]
[null,"Materials",null,{"$f":"D27","v":0},3.0954915407905962E-2,1.8730833859979316E-2,-2.0503006512076701E-2,-2.5270004030416234E-2,-1.4816502818954524E-2,-9.8611007932502479E-3,-8.4436518056068104E-3,-1.0512472688202901E-2,-1.2367452017459594E-2]
[null,"Contracts",null,0,3.0954915407905962E-2,1.8730833859979316E-2,-2.0503006512076701E-2,-2.5270004030416234E-2,-1.4816502818954524E-2,-9.8611007932502479E-3,-8.4436518056068104E-3,-1.0512472688202901E-2,-1.2367452017459594E-2]
[null,"Vehicles",null,0,3.0954915407905962E-2,1.8730833859979316E-2,-2.0503006512076701E-2,-2.5270004030416234E-2,-1.4816502818954524E-2,-9.8611007932502479E-3,-8.4436518056068104E-3,-1.0512472688202901E-2,-1.2367452017459594E-2]
[null,"Other",null,0,3.0954915407905962E-2,1.8730833859979316E-2,-2.0503006512076701E-2,-2.5270004030416234E-2,-1.4816502818954524E-2,-9.8611007932502479E-3,-8.4436518056068104E-3,-1.0512472688202901E-2,-1.2367452017459594E-2]
[]
[]
["4.3.1","Real wage price escalation",null,"Current regulatory period",null,null,null,null,"Forecast regulatory period"]
[]
[null,null,null,{"$f":"IFERROR((LEFT(E36,4)-1&IF(MID(E36,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E36,6,2)-1,100),\"00\"))),\"\")","v":"2020-21"},{"$f":"IFERROR((LEFT(F36,4)-1&IF(MID(F36,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(F36,6,2)-1,100),\"00\"))),\"\")","v":"2021-22"},{"$f":"IFERROR((LEFT(G36,4)-1&IF(MID(G36,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G36,6,2)-1,100),\"00\"))),\"\")","v":"2022-23"},{"$f":"IFERROR((LEFT(H36,4)-1&IF(MID(H36,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(H36,6,2)-1,100),\"00\"))),\"\")","v":"2023-24"},{"$f":"IFERROR((LEFT(I36,4)-1&IF(MID(I36,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I36,6,2)-1,100),\"00\"))),\"\")","v":"2024-25"},{"$f":"$C$8","v":"2025-26"},{"$f":"IFERROR((LEFT(I36,4)+1&IF(MID(I36,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I36,6,2)+1,100),\"00\"))),\"\")","v":"2026-27"},{"$f":"IFERROR((LEFT(J36,4)+1&IF(MID(J36,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(J36,6,2)+1,100),\"00\"))),\"\")","v":"2027-28"},{"$f":"IFERROR((LEFT(K36,4)+1&IF(MID(K36,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(K36,6,2)+1,100),\"00\"))),\"\")","v":"2028-29"},{"$f":"IFERROR((LEFT(L36,4)+1&IF(MID(L36,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(L36,6,2)+1,100),\"00\"))),\"\")","v":"2029-30"}]
[null,"Labour - Real wage price growth",null,{"$f":"SUM((D42*D49),(D44*D50),(D45*D51),(D46*D52))","v":0},-3.0954915407905962E-2,-1.8730833859979316E-2,2.0503006512076701E-2,2.5270004030416234E-2,{"$f":"SUM((I42*I49),(I44*I50),(I45*I51),(I46*I52))","v":1.4816502818954524E-2},9.8611007932502479E-3,8.4436518056068104E-3,1.0512472688202901E-2,1.2367452017459594E-2]
[null,"Cumulative Labour - Wage price growth index",null,{"$f":"1+D37","v":1},{"$f":"IFERROR(D38*(1+E37),\"\")","v":0.96904508459209404},0.9508940621097699,0.9703902492575015,0.99491201476731506,1.0096531314387269,1.0196094227340651,1.0282186496773473,1.0390277701495814,1.0518778962417143]
[null,{"$f":"\"Escalate from base year to \" & C8","v":"Escalate from base year to 2025-26"},null,null,null,null,null,null,{"$f":"I38/INDEX($D$36:$M$38,3,MATCH($C$9,$D$36:$M$36,0))","v":1.0404609199353225}]
[]
[null,"Forecast/Source",null,{"$f":"IFERROR((LEFT(E41,4)-1&IF(MID(E41,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E41,6,2)-1,100),\"00\"))),\"\")","v":"2020-21"},{"$f":"IFERROR((LEFT(F41,4)-1&IF(MID(F41,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(F41,6,2)-1,100),\"00\"))),\"\")","v":"2021-22"},{"$f":"IFERROR((LEFT(G41,4)-1&IF(MID(G41,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G41,6,2)-1,100),\"00\"))),\"\")","v":"2022-23"},{"$f":"IFERROR((LEFT(H41,4)-1&IF(MID(H41,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(H41,6,2)-1,100),\"00\"))),\"\")","v":"2023-24"},{"$f":"IFERROR((LEFT(I41,4)-1&IF(MID(I41,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I41,6,2)-1,100),\"00\"))),\"\")","v":"2024-25"},{"$f":"$C$8","v":"2025-26"},{"$f":"IFERROR((LEFT(I41,4)+1&IF(MID(I41,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I41,6,2)+1,100),\"00\"))),\"\")","v":"2026-27"},{"$f":"IFERROR((LEFT(J41,4)+1&IF(MID(J41,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(J41,6,2)+1,100),\"00\"))),\"\")","v":"2027-28"},{"$f":"IFERROR((LEFT(K41,4)+1&IF(MID(K41,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(K41,6,2)+1,100),\"00\"))),\"\")","v":"2028-29"},{"$f":"IFERROR((LEFT(L41,4)+1&IF(MID(L41,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(L41,6,2)+1,100),\"00\"))),\"\")","v":"2029-30"},{"$f":"IF(COUNTA(B42:M46)=0,1,0)","v":0}]
[null,"WPI - BIS",null,null,null,null,null,null,1.3560282730441528E-2,1.1796269689429692E-2,9.2163946033419156E-3,1.2194995709093038E-2,1.3799589817157462E-2]
[null,"AER real labour forecast KPMG",null,null,-3.5954915407905963E-2,-2.3730833859979317E-2,1.55030065120767E-2,2.0270004030416233E-2,6.0727229074675204E-3,7.9259318970708037E-3,7.6709090078717068E-3,8.8299496673127642E-3,1.0935314217761727E-2]
[null,"Superannuation",null,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,"Wage + super guarantee increases",null,null,{"$f":"SUM(E42:E44)","v":-3.0954915407905962E-2},{"$f":"SUM(F42:F44)","v":-1.8730833859979316E-2},{"$f":"SUM(G42:G44)","v":2.0503006512076701E-2},{"$f":"SUM(H42:H44)","v":2.5270004030416234E-2},{"$f":"AVERAGE(I42:I43)+I44","v":1.4816502818954524E-2},{"$f":"AVERAGE(J42:J43)+J44","v":9.8611007932502479E-3},{"$f":"AVERAGE(K42:K43)+K44","v":8.4436518056068104E-3},{"$f":"AVERAGE(L42:L43)+L44","v":1.0512472688202901E-2},{"$f":"AVERAGE(M42:M43)+M44","v":1.2367452017459594E-2}]
[]
[]
[null,"Weights (per cent)",null,{"$f":"IFERROR((LEFT(E48,4)-1&IF(MID(E48,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E48,6,2)-1,100),\"00\"))),\"\")","v":"2020-21"},{"$f":"IFERROR((LEFT(F48,4)-1&IF(MID(F48,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(F48,6,2)-1,100),\"00\"))),\"\")","v":"2021-22"},{"$f":"IFERROR((LEFT(G48,4)-1&IF(MID(G48,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G48,6,2)-1,100),\"00\"))),\"\")","v":"2022-23"},{"$f":"IFERROR((LEFT(H48,4)-1&IF(MID(H48,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(H48,6,2)-1,100),\"00\"))),\"\")","v":"2023-24"},{"$f":"IFERROR((LEFT(I48,4)-1&IF(MID(I48,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I48,6,2)-1,100),\"00\"))),\"\")","v":"2024-25"},{"$f":"$C$8","v":"2025-26"},{"$f":"IFERROR((LEFT(I48,4)+1&IF(MID(I48,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I48,6,2)+1,100),\"00\"))),\"\")","v":"2026-27"},{"$f":"IFERROR((LEFT(J48,4)+1&IF(MID(J48,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(J48,6,2)+1,100),\"00\"))),\"\")","v":"2027-28"},{"$f":"IFERROR((LEFT(K48,4)+1&IF(MID(K48,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(K48,6,2)+1,100),\"00\"))),\"\")","v":"2028-29"},{"$f":"IFERROR((LEFT(L48,4)+1&IF(MID(L48,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(L48,6,2)+1,100),\"00\"))),\"\")","v":"2029-30"},{"$f":"IF(COUNTA(D49:M52)=0,1,0)","v":0}]
[null,{"$f":"B42","v":"WPI - BIS"},null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B44","v":"Superannuation"},null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B45","v":"Wage + super guarantee increases"},null,null,1,1,1,1,1,1,1,1,1]
[null,{"$f":"B46","v":0}]
[null,null,null,{"$f":"IF(OR(SUM(D49:D52)=0,SUM(D49:D52)=1),0,1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(D53:M53)=0,0,1)","v":0}]
[]
["4.3.2","Real price escalation (non-wage)",null,"Current regulatory period",null,null,null,null,"Forecast regulatory period"]
[]
[null,null,null,{"$f":"IFERROR((LEFT(E57,4)-1&IF(MID(E57,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E57,6,2)-1,100),\"00\"))),\"\")","v":"2020-21"},{"$f":"IFERROR((LEFT(F57,4)-1&IF(MID(F57,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(F57,6,2)-1,100),\"00\"))),\"\")","v":"2021-22"},{"$f":"IFERROR((LEFT(G57,4)-1&IF(MID(G57,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G57,6,2)-1,100),\"00\"))),\"\")","v":"2022-23"},{"$f":"IFERROR((LEFT(H57,4)-1&IF(MID(H57,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(H57,6,2)-1,100),\"00\"))),\"\")","v":"2023-24"},{"$f":"IFERROR((LEFT(I57,4)-1&IF(MID(I57,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I57,6,2)-1,100),\"00\"))),\"\")","v":"2024-25"},{"$f":"$C$8","v":"2025-26"},{"$f":"IFERROR((LEFT(I57,4)+1&IF(MID(I57,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I57,6,2)+1,100),\"00\"))),\"\")","v":"2026-27"},{"$f":"IFERROR((LEFT(J57,4)+1&IF(MID(J57,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(J57,6,2)+1,100),\"00\"))),\"\")","v":"2027-28"},{"$f":"IFERROR((LEFT(K57,4)+1&IF(MID(K57,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(K57,6,2)+1,100),\"00\"))),\"\")","v":"2028-29"},{"$f":"IFERROR((LEFT(L57,4)+1&IF(MID(L57,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(L57,6,2)+1,100),\"00\"))),\"\")","v":"2029-30"}]
[null,"Materials - Real price growth",null,{"$f":"-D$28","v":0},-3.0954915407905962E-2,-1.8730833859979316E-2,2.0503006512076701E-2,2.5270004030416234E-2,1.4816502818954524E-2,9.8611007932502479E-3,8.4436518056068104E-3,1.0512472688202901E-2,1.2367452017459594E-2]
[null,"Cumulative Labour - Wage price growth index",null,{"$f":"1+D58","v":1},{"$f":"IFERROR(D59*(1+E58),\"\")","v":0.96904508459209404},0.9508940621097699,0.9703902492575015,0.99491201476731506,1.0096531314387269,1.0196094227340651,1.0282186496773473,1.0390277701495814,1.0518778962417143]
[null,{"$f":"\"Escalate from base year to \" & C28","v":"Escalate from base year to "},null,null,null,null,null,null,{"$f":"I59/INDEX($D$57:$M$59,3,MATCH($C$9,$D$57:$M$57,0))","v":1.0404609199353225}]
[]
[null,null,null,{"$f":"IFERROR((LEFT(E62,4)-1&IF(MID(E62,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E62,6,2)-1,100),\"00\"))),\"\")","v":"2020-21"},{"$f":"IFERROR((LEFT(F62,4)-1&IF(MID(F62,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(F62,6,2)-1,100),\"00\"))),\"\")","v":"2021-22"},{"$f":"IFERROR((LEFT(G62,4)-1&IF(MID(G62,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G62,6,2)-1,100),\"00\"))),\"\")","v":"2022-23"},{"$f":"IFERROR((LEFT(H62,4)-1&IF(MID(H62,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(H62,6,2)-1,100),\"00\"))),\"\")","v":"2023-24"},{"$f":"IFERROR((LEFT(I62,4)-1&IF(MID(I62,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I62,6,2)-1,100),\"00\"))),\"\")","v":"2024-25"},{"$f":"$C$8","v":"2025-26"},{"$f":"IFERROR((LEFT(I62,4)+1&IF(MID(I62,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I62,6,2)+1,100),\"00\"))),\"\")","v":"2026-27"},{"$f":"IFERROR((LEFT(J62,4)+1&IF(MID(J62,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(J62,6,2)+1,100),\"00\"))),\"\")","v":"2027-28"},{"$f":"IFERROR((LEFT(K62,4)+1&IF(MID(K62,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(K62,6,2)+1,100),\"00\"))),\"\")","v":"2028-29"},{"$f":"IFERROR((LEFT(L62,4)+1&IF(MID(L62,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(L62,6,2)+1,100),\"00\"))),\"\")","v":"2029-30"}]
[null,"Contracts - Real price growth",null,{"$f":"-D$29","v":0},-3.0954915407905962E-2,-1.8730833859979316E-2,2.0503006512076701E-2,2.5270004030416234E-2,1.4816502818954524E-2,9.8611007932502479E-3,8.4436518056068104E-3,1.0512472688202901E-2,1.2367452017459594E-2]
[null,"Cumulative Labour - Wage price growth index",null,{"$f":"1+D63","v":1},{"$f":"IFERROR(D64*(1+E63),\"\")","v":0.96904508459209404},0.9508940621097699,0.9703902492575015,0.99491201476731506,1.0096531314387269,1.0196094227340651,1.0282186496773473,1.0390277701495814,1.0518778962417143]
[null,{"$f":"\"Escalate from base year to \" & C33","v":"Escalate from base year to "},null,null,null,null,null,null,{"$f":"I64/INDEX($D$62:$M$64,3,MATCH($C$9,$D$62:$M$62,0))","v":1.0404609199353225}]
[]
[null,null,null,{"$f":"IFERROR((LEFT(E67,4)-1&IF(MID(E67,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E67,6,2)-1,100),\"00\"))),\"\")","v":"2020-21"},{"$f":"IFERROR((LEFT(F67,4)-1&IF(MID(F67,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(F67,6,2)-1,100),\"00\"))),\"\")","v":"2021-22"},{"$f":"IFERROR((LEFT(G67,4)-1&IF(MID(G67,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G67,6,2)-1,100),\"00\"))),\"\")","v":"2022-23"},{"$f":"IFERROR((LEFT(H67,4)-1&IF(MID(H67,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(H67,6,2)-1,100),\"00\"))),\"\")","v":"2023-24"},{"$f":"IFERROR((LEFT(I67,4)-1&IF(MID(I67,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I67,6,2)-1,100),\"00\"))),\"\")","v":"2024-25"},{"$f":"$C$8","v":"2025-26"},{"$f":"IFERROR((LEFT(I67,4)+1&IF(MID(I67,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I67,6,2)+1,100),\"00\"))),\"\")","v":"2026-27"},{"$f":"IFERROR((LEFT(J67,4)+1&IF(MID(J67,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(J67,6,2)+1,100),\"00\"))),\"\")","v":"2027-28"},{"$f":"IFERROR((LEFT(K67,4)+1&IF(MID(K67,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(K67,6,2)+1,100),\"00\"))),\"\")","v":"2028-29"},{"$f":"IFERROR((LEFT(L67,4)+1&IF(MID(L67,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(L67,6,2)+1,100),\"00\"))),\"\")","v":"2029-30"}]
[null,"Vehicles - Real price growth",null,{"$f":"-D$30","v":0},-3.0954915407905962E-2,-1.8730833859979316E-2,2.0503006512076701E-2,2.5270004030416234E-2,1.4816502818954524E-2,9.8611007932502479E-3,8.4436518056068104E-3,1.0512472688202901E-2,1.2367452017459594E-2]
[null,"Cumulative Labour - Wage price growth index",null,{"$f":"1+D68","v":1},{"$f":"IFERROR(D69*(1+E68),\"\")","v":0.96904508459209404},0.9508940621097699,0.9703902492575015,0.99491201476731506,1.0096531314387269,1.0196094227340651,1.0282186496773473,1.0390277701495814,1.0518778962417143]
[null,{"$f":"\"Escalate from base year to \" & C38","v":"Escalate from base year to "},null,null,null,null,null,null,{"$f":"I69/INDEX($D$67:$M$69,3,MATCH($C$9,$D$67:$M$67,0))","v":1.0404609199353225}]
[]
[null,null,null,{"$f":"IFERROR((LEFT(E72,4)-1&IF(MID(E72,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E72,6,2)-1,100),\"00\"))),\"\")","v":"2020-21"},{"$f":"IFERROR((LEFT(F72,4)-1&IF(MID(F72,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(F72,6,2)-1,100),\"00\"))),\"\")","v":"2021-22"},{"$f":"IFERROR((LEFT(G72,4)-1&IF(MID(G72,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G72,6,2)-1,100),\"00\"))),\"\")","v":"2022-23"},{"$f":"IFERROR((LEFT(H72,4)-1&IF(MID(H72,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(H72,6,2)-1,100),\"00\"))),\"\")","v":"2023-24"},{"$f":"IFERROR((LEFT(I72,4)-1&IF(MID(I72,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I72,6,2)-1,100),\"00\"))),\"\")","v":"2024-25"},{"$f":"$C$8","v":"2025-26"},{"$f":"IFERROR((LEFT(I72,4)+1&IF(MID(I72,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(I72,6,2)+1,100),\"00\"))),\"\")","v":"2026-27"},{"$f":"IFERROR((LEFT(J72,4)+1&IF(MID(J72,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(J72,6,2)+1,100),\"00\"))),\"\")","v":"2027-28"},{"$f":"IFERROR((LEFT(K72,4)+1&IF(MID(K72,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(K72,6,2)+1,100),\"00\"))),\"\")","v":"2028-29"},{"$f":"IFERROR((LEFT(L72,4)+1&IF(MID(L72,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(L72,6,2)+1,100),\"00\"))),\"\")","v":"2029-30"}]
[null,"Other - Real price growth",null,{"$f":"-D$31","v":0},-3.0954915407905962E-2,-1.8730833859979316E-2,2.0503006512076701E-2,2.5270004030416234E-2,1.4816502818954524E-2,9.8611007932502479E-3,8.4436518056068104E-3,1.0512472688202901E-2,1.2367452017459594E-2]
[null,"Cumulative Labour - Wage price growth index",null,{"$f":"1+D73","v":1},{"$f":"IFERROR(D74*(1+E73),\"\")","v":0.96904508459209404},0.9508940621097699,0.9703902492575015,0.99491201476731506,1.0096531314387269,1.0196094227340651,1.0282186496773473,1.0390277701495814,1.0518778962417143]
[null,{"$f":"\"Escalate from base year to \" & C44","v":"Escalate from base year to "},null,null,null,null,null,null,{"$f":"I74/INDEX($D$72:$M$74,3,MATCH($C$9,$D$72:$M$72,0))","v":1.0404609199353225}]

{"sheet":"Input|Indirect Cost Rates","index":8,"n_rows":49,"n_cols":7,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"IFERROR(Index!B1,\"\")","v":"AER ANS Forecast Model"},"Key:","Input",null,"Sheet Validation","NA"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255),\"\")","v":"Input|Indirect Cost Rates"},null,"Formula"]
[]
[]
[5.0999999999999996,"On costs"]
[]
[null,"On cost drivers","Unit","FY2023"]
[null,"Labour On Cost","Per cent",0.46500000000000002]
[null,"Fleet On Cost","Per cent",0.21199999999999999]
[null,"Material On Cost","Per cent",8.72E-2]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,"Compounded on cost factor","Per cent"]
[]
[]
[5.2,"Overhead"]
[null,null,null,"FY2023"]
[null,"Type of Overhead","Unit","Input"]
[null,"Network (average rate applied to all direct costs for fee-based services)","Per cent",0.43725386461615756]
[null,"Corporate","Per cent",0.14816810344827588]
[null,"Network & Non-network (rate applied to Labour costs - quoted services)","Per cent",1.0597000000000001]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[]
[]
[5.3,"Margins"]
[]
[null,null,"Unit","Input"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,"Margin for quoted services services only","Per cent",{"$f":"0.06","v":0.06}]
[]
[5.4,"Tax recovery rate"]
[]
[null,null,"Unit","Input"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]
[null,null,"Per cent"]

{"sheet":"Input|Fee Based|EGX","index":9,"n_rows":499,"n_cols":57,"rows_kept":499,"cut":false,"hidden":false,"merged":[[8,47,8,50],[6,8,6,45],[6,47,6,50]]}
[null,{"$f":"IFERROR(Index!B1,\"\")","v":"AER ANS Forecast Model"},null,"Key:","Input",null,null,null,"Sheet Validation",{"$f":"'Model Validation'!C14","v":0}]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255),\"\")","v":"Input|Fee Based|EGX"},null,null,"Formula"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Includes Material Oncost",null,"Fleet On Cost"]
[]
[null,"7.1 Fee based services",null,null,null,"Mapping categories",null,null,{"$f":"IFERROR(\"7.2 Service cost build up - DIRECT COSTS, $'s ($\"&'Input|Escalations'!$C$9&\")\",\"\")","v":"7.2 Service cost build up - DIRECT COSTS, $'s ($2023-24)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7.3 Service cost build - INDIRECT COSTS (per cent)",null,null,null,null,null,null,null,"7.4 Notes and sources for \"Other costs\""]
[]
[null,null,null,null,null,null,null,null,"7.2.1 Non-field based labour",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(U11:U499)=0,0,1)","v":0},"7.2.2 Field based labour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP11:AP499)=0,0,1)","v":0},"7.2.3 Direct non-labour",null,null,null,null,"Indirect Costs"]
[null,"Service code","Service",{"$f":"'Input|Setup'!$B$24 & \" \n(List)\"","v":"Hours \n(List)"},{"$f":"'Input|Setup'!$E$30 & \" \n(List)\"","v":"Service Grouping \n(List)"},{"$f":"'Input|Setup'!$H$30 & \" \n(List)\"","v":"Tariff class grouping \n(List)"},{"$f":"'Input|Setup'!$H$40 & \" \n(List)\"","v":"Permutations \n(List)"},null,"Labour category 1\n(List)",{"$f":"'Input|Setup'!$B$24 & \" \n(List)\"","v":"Hours \n(List)"},"FTE","Time on task (Minutes)","Labour category 2\n(List)",{"$f":"'Input|Setup'!$B$24 & \" \n(List)\"","v":"Hours \n(List)"},"FTE","Time on task (Minutes)","Labour category 3\n(List)",{"$f":"'Input|Setup'!$B$24 & \" \n(List)\"","v":"Hours \n(List)"},"FTE","Time on task (Minutes)",null,"Labour category 1\n(List)",{"$f":"'Input|Setup'!$B$24 & \" \n(List)\"","v":"Hours \n(List)"},"FTE","Travel time\n(Minutes)","Time on task (Minutes)","Labour category 2 \n(List)",{"$f":"'Input|Setup'!$B$24 & \" \n(List)\"","v":"Hours \n(List)"},"FTE","Travel time\n(Minutes)","Time on task (Minutes)","Labour category 3\n(List)",{"$f":"'Input|Setup'!$B$24 & \" \n(List)\"","v":"Hours \n(List)"},"FTE","Travel time\n(Minutes)","Time on task (Minutes)","Labour category 4\n(List)",{"$f":"'Input|Setup'!$B$24 & \" \n(List)\"","v":"Hours \n(List)"},"FTE","Travel time\n(Minutes)","Time on task (Minutes)",null,{"$f":"\"Materials \n($\" & 'Input|Setup'!$E$7 & \")\"","v":"Materials \n($2023-24)"},{"$f":"\"Contracts \n($\" & 'Input|Setup'!$E$7 & \")\"","v":"Contracts \n($2023-24)"},{"$f":"\"Vehicles \n($\" & 'Input|Setup'!$E$7 & \")\"","v":"Vehicles \n($2023-24)"},{"$f":"\"Other \n($\" & 'Input|Setup'!$E$7 & \")\"","v":"Other \n($2023-24)"},null,"Network Overhead\n(%)","Corporate Overhead\n(%)","Margin\n(%)","Tax recovery\n(%)",null,null,null,null,"Notes and sources for \"Other costs\""]
[1,"DNV1MBU","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","Business hours","De-energisation","Connection application and management services","No CT",{"$f":"IF(AND(ISTEXT(C11),OR(ISBLANK(D11),ISBLANK(E11))),1,0)","v":0},null,null,0,0,null,null,0,0,null,null,0,0,{"$f":"IF(OR(\nAND(ISTEXT(I11),ISBLANK(J11)),\nAND(ISTEXT(M11),ISBLANK(N11)),\nAND(ISTEXT(Q11),ISBLANK(R11))),1,0)","v":0},"20% TSP/Contractor mix","Business hours",1,31.5,20,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,{"$f":"IF(OR(\nAND(ISTEXT(V11),ISBLANK(W11)),\nAND(ISTEXT(AA11),ISBLANK(AB11)),\nAND(ISTEXT(AF11),ISBLANK(AG11)),\nAND(ISTEXT(AK11),ISBLANK(AL11)),),1,0)","v":0},0,null,{"$f":"((K11*L11)+(O11*P11)+(S11*T11)+(X11*(Y11+Z11))+(AC11*(AD11+AE11))+(AH11*(AI11+AJ11))+(AM11*(AN11+AO11)))/60*IF(W11='Input|Setup'!$B$25,VLOOKUP(V11,bus_hours,7,0),VLOOKUP(V11,after_hours,7,0))","v":0.70108117333333342},{"$f":"((K11*L11)+(O11*P11)+(S11*T11)+(X11*(Y11+Z11))+(AC11*(AD11+AE11))+(AH11*(AI11+AJ11))+(AM11*(AN11+AO11)))/60*IF(X11='Input|Setup'!$B$25,VLOOKUP(V11,bus_hours,8,0),VLOOKUP(V11,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},{"$f":"IF(OR(ISBLANK(AV11),_xlfn.ISFORMULA(AV11)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AW11),_xlfn.ISFORMULA(AW11)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AX11),_xlfn.ISFORMULA(AX11)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AY11),_xlfn.ISFORMULA(AY11)),0,1)","v":0},"80% of services performed by contractors",{"$f":"IF(AND(OR(AT11=\"\",AT11=0),BD11=\"\"),0,IF(AND(AT11<>\"\",AT11<>0,BD11=\"\"),1,0))","v":0}]
[{"$f":"A11+1","v":2},"DNV2MBU","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","Business hours","De-energisation","Connection application and management services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,40.200000000000003,"Technical Service Person","Business hours",1,31.5,40.200000000000003,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K12*L12)+(O12*P12)+(S12*T12)+(X12*(Y12+Z12))+(AC12*(AD12+AE12))+(AH12*(AI12+AJ12))+(AM12*(AN12+AO12)))/60*IF(W12='Input|Setup'!$B$25,VLOOKUP(V12,bus_hours,7,0),VLOOKUP(V12,after_hours,7,0))","v":48.803417600000003},{"$f":"((K12*L12)+(O12*P12)+(S12*T12)+(X12*(Y12+Z12))+(AC12*(AD12+AE12))+(AH12*(AI12+AJ12))+(AM12*(AN12+AO12)))/60*IF(X12='Input|Setup'!$B$25,VLOOKUP(V12,bus_hours,8,0),VLOOKUP(V12,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[{"$f":"A12+1","v":3},"DN$1MBU","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","Business hours","De-energisation","Connection application and management services","No Payment No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"20% TSP/Contractor mix","Business hours",1,31.5,20,"20% TSP/Contractor mix","Business hours",1,31.5,20,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K13*L13)+(O13*P13)+(S13*T13)+(X13*(Y13+Z13))+(AC13*(AD13+AE13))+(AH13*(AI13+AJ13))+(AM13*(AN13+AO13)))/60*IF(W13='Input|Setup'!$B$25,VLOOKUP(V13,bus_hours,7,0),VLOOKUP(V13,after_hours,7,0))","v":1.4021623466666668},{"$f":"((K13*L13)+(O13*P13)+(S13*T13)+(X13*(Y13+Z13))+(AC13*(AD13+AE13))+(AH13*(AI13+AJ13))+(AM13*(AN13+AO13)))/60*IF(X13='Input|Setup'!$B$25,VLOOKUP(V13,bus_hours,8,0),VLOOKUP(V13,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"80% of services performed by contractors",0]
[4,"DN$2MBU","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","Business hours","De-energisation","Connection application and management services","No Payment CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,40.200000000000003,"Technical Service Person","Business hours",1,31.5,40.200000000000003,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K14*L14)+(O14*P14)+(S14*T14)+(X14*(Y14+Z14))+(AC14*(AD14+AE14))+(AH14*(AI14+AJ14))+(AM14*(AN14+AO14)))/60*IF(W14='Input|Setup'!$B$25,VLOOKUP(V14,bus_hours,7,0),VLOOKUP(V14,after_hours,7,0))","v":48.803417600000003},{"$f":"((K14*L14)+(O14*P14)+(S14*T14)+(X14*(Y14+Z14))+(AC14*(AD14+AE14))+(AH14*(AI14+AJ14))+(AM14*(AN14+AO14)))/60*IF(X14='Input|Setup'!$B$25,VLOOKUP(V14,bus_hours,8,0),VLOOKUP(V14,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[5,"DNMS1MBU","Retailer requested de-energisation (MSS)","Business hours","De-energisation","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"50% TSP/Contractor mix","Business hours",1,31.5,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"((K15*L15)+(O15*P15)+(S15*T15)+(X15*(Y15+Z15))+(AC15*(AD15+AE15))+(AH15*(AI15+AJ15))+(AM15*(AN15+AO15)))/60*IF(TRUE,VLOOKUP(V15,bus_hours,7,0),VLOOKUP(V15,after_hours,7,0))","v":3.9563440000000001},{"$f":"((K15*L15)+(O15*P15)+(S15*T15)+(X15*(Y15+Z15))+(AC15*(AD15+AE15))+(AH15*(AI15+AJ15))+(AM15*(AN15+AO15)))/60*IF(X15='Input|Setup'!$B$25,VLOOKUP(V15,bus_hours,8,0),VLOOKUP(V15,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"50% of services performed by contractors",0]
[6,"DNS$1MBU","Retailer requested de-energisation (MSS)","Business hours","De-energisation","Connection application and management services","No Payment No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"20% TSP/Contractor mix","Business hours",1,31.5,15,"20% TSP/Contractor mix","Business hours",1,31.5,15,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K16*L16)+(O16*P16)+(S16*T16)+(X16*(Y16+Z16))+(AC16*(AD16+AE16))+(AH16*(AI16+AJ16))+(AM16*(AN16+AO16)))/60*IF(W16='Input|Setup'!$B$25,VLOOKUP(V16,bus_hours,7,0),VLOOKUP(V16,after_hours,7,0))","v":1.2660300800000002},{"$f":"((K16*L16)+(O16*P16)+(S16*T16)+(X16*(Y16+Z16))+(AC16*(AD16+AE16))+(AH16*(AI16+AJ16))+(AM16*(AN16+AO16)))/60*IF(X16='Input|Setup'!$B$25,VLOOKUP(V16,bus_hours,8,0),VLOOKUP(V16,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"80% of services performed by contractors",0]
[7,"RN$1MBU","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","Business hours","Re-energisation","Connection application and management services","No Payment No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"20% TSP/Contractor mix","Business hours",1,31.5,15,"20% TSP/Contractor mix","Business hours",1,31.5,15,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K17*L17)+(O17*P17)+(S17*T17)+(X17*(Y17+Z17))+(AC17*(AD17+AE17))+(AH17*(AI17+AJ17))+(AM17*(AN17+AO17)))/60*IF(W17='Input|Setup'!$B$25,VLOOKUP(V17,bus_hours,7,0),VLOOKUP(V17,after_hours,7,0))","v":1.2660300800000002},{"$f":"((K17*L17)+(O17*P17)+(S17*T17)+(X17*(Y17+Z17))+(AC17*(AD17+AE17))+(AH17*(AI17+AJ17))+(AM17*(AN17+AO17)))/60*IF(X17='Input|Setup'!$B$25,VLOOKUP(V17,bus_hours,8,0),VLOOKUP(V17,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"80% of services performed by contractors",0]
[8,"RN$2MBU","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","Business hours","Re-energisation","Connection application and management services","No Payment CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"20% TSP/Contractor mix","Business hours",1,31.5,25,"20% TSP/Contractor mix","Business hours",1,31.5,25,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K18*L18)+(O18*P18)+(S18*T18)+(X18*(Y18+Z18))+(AC18*(AD18+AE18))+(AH18*(AI18+AJ18))+(AM18*(AN18+AO18)))/60*IF(W18='Input|Setup'!$B$25,VLOOKUP(V18,bus_hours,7,0),VLOOKUP(V18,after_hours,7,0))","v":1.5382946133333335},{"$f":"((K18*L18)+(O18*P18)+(S18*T18)+(X18*(Y18+Z18))+(AC18*(AD18+AE18))+(AH18*(AI18+AJ18))+(AM18*(AN18+AO18)))/60*IF(X18='Input|Setup'!$B$25,VLOOKUP(V18,bus_hours,8,0),VLOOKUP(V18,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"80% of services performed by contractors",0]
[9,"RN$1MAU","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","After hours","Re-energisation","Connection application and management services","No Payment No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,15,"Technical Service Person","After hours",1,31.5,15,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K19*L19)+(O19*P19)+(S19*T19)+(X19*(Y19+Z19))+(AC19*(AD19+AE19))+(AH19*(AI19+AJ19))+(AM19*(AN19+AO19)))/60*IF(W19='Input|Setup'!$B$25,VLOOKUP(V19,bus_hours,7,0),VLOOKUP(V19,after_hours,7,0))","v":35.994203229999997},{"$f":"((K19*L19)+(O19*P19)+(S19*T19)+(X19*(Y19+Z19))+(AC19*(AD19+AE19))+(AH19*(AI19+AJ19))+(AM19*(AN19+AO19)))/60*IF(X19='Input|Setup'!$B$25,VLOOKUP(V19,bus_hours,8,0),VLOOKUP(V19,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[10,"RNS1MBU","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","Business hours","Re-energisation","Connection application and management services","No CT",{"$f":"IF(AND(ISTEXT(C20),OR(ISBLANK(D20),ISBLANK(E20))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(I20),ISBLANK(J20)),\nAND(ISTEXT(M20),ISBLANK(N20)),\nAND(ISTEXT(Q20),ISBLANK(R20))),1,0)","v":0},"50% TSP/Contractor mix","Business hours",1,31.5,15,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(V20),ISBLANK(W20)),\nAND(ISTEXT(AA20),ISBLANK(AB20)),\nAND(ISTEXT(AF20),ISBLANK(AG20)),\nAND(ISTEXT(AK20),ISBLANK(AL20)),),1,0)","v":0},0,null,{"$f":"((K20*L20)+(O20*P20)+(S20*T20)+(X20*(Y20+Z20))+(AC20*(AD20+AE20))+(AH20*(AI20+AJ20))+(AM20*(AN20+AO20)))/60*IF(W20='Input|Setup'!$B$25,VLOOKUP(V20,bus_hours,7,0),VLOOKUP(V20,after_hours,7,0))","v":3.9563440000000001},{"$f":"((K20*L20)+(O20*P20)+(S20*T20)+(X20*(Y20+Z20))+(AC20*(AD20+AE20))+(AH20*(AI20+AJ20))+(AM20*(AN20+AO20)))/60*IF(X20='Input|Setup'!$B$25,VLOOKUP(V20,bus_hours,8,0),VLOOKUP(V20,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},{"$f":"IF(OR(ISBLANK(AV20),_xlfn.ISFORMULA(AV20)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AW20),_xlfn.ISFORMULA(AW20)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AX20),_xlfn.ISFORMULA(AX20)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AY20),_xlfn.ISFORMULA(AY20)),0,1)","v":0},"50% of services performed by contractors",0]
[11,"RNS1MAU","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","After hours","Re-energisation","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,15,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K21*L21)+(O21*P21)+(S21*T21)+(X21*(Y21+Z21))+(AC21*(AD21+AE21))+(AH21*(AI21+AJ21))+(AM21*(AN21+AO21)))/60*IF(W21='Input|Setup'!$B$25,VLOOKUP(V21,bus_hours,7,0),VLOOKUP(V21,after_hours,7,0))","v":17.997101614999998},{"$f":"((K21*L21)+(O21*P21)+(S21*T21)+(X21*(Y21+Z21))+(AC21*(AD21+AE21))+(AH21*(AI21+AJ21))+(AM21*(AN21+AO21)))/60*IF(X21='Input|Setup'!$B$25,VLOOKUP(V21,bus_hours,8,0),VLOOKUP(V21,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[12,"RNS$1MBU","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","Business hours","Re-energisation","Connection application and management services","No Payment No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"20% TSP/Contractor mix","Business hours",1,31.5,15,"20% TSP/Contractor mix","Business hours",1,31.5,15,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K22*L22)+(O22*P22)+(S22*T22)+(X22*(Y22+Z22))+(AC22*(AD22+AE22))+(AH22*(AI22+AJ22))+(AM22*(AN22+AO22)))/60*IF(W22='Input|Setup'!$B$25,VLOOKUP(V22,bus_hours,7,0),VLOOKUP(V22,after_hours,7,0))","v":1.2660300800000002},{"$f":"((K22*L22)+(O22*P22)+(S22*T22)+(X22*(Y22+Z22))+(AC22*(AD22+AE22))+(AH22*(AI22+AJ22))+(AM22*(AN22+AO22)))/60*IF(X22='Input|Setup'!$B$25,VLOOKUP(V22,bus_hours,8,0),VLOOKUP(V22,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"80% of services performed by contractors",0]
[13,"RNV1MBU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","Business hours","Re-energisation","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"20% TSP/Contractor mix","Business hours",1,31.5,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"((K23*L23)+(O23*P23)+(S23*T23)+(X23*(Y23+Z23))+(AC23*(AD23+AE23))+(AH23*(AI23+AJ23))+(AM23*(AN23+AO23)))/60*IF(W23='Input|Setup'!$B$25,VLOOKUP(V23,bus_hours,7,0),VLOOKUP(V23,after_hours,7,0))","v":0.83721344000000009},{"$f":"((K23*L23)+(O23*P23)+(S23*T23)+(X23*(Y23+Z23))+(AC23*(AD23+AE23))+(AH23*(AI23+AJ23))+(AM23*(AN23+AO23)))/60*IF(X23='Input|Setup'!$B$25,VLOOKUP(V23,bus_hours,8,0),VLOOKUP(V23,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"80% of services performed by contractors",0]
[14,"RNV2MBU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","Business hours","Re-energisation","Connection application and management services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"50% TSP/Contractor mix","Business hours",1,31.5,45,"50% TSP/Contractor mix","Business hours",1,31.5,45,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K24*L24)+(O24*P24)+(S24*T24)+(X24*(Y24+Z24))+(AC24*(AD24+AE24))+(AH24*(AI24+AJ24))+(AM24*(AN24+AO24)))/60*IF(W24='Input|Setup'!$B$25,VLOOKUP(V24,bus_hours,7,0),VLOOKUP(V24,after_hours,7,0))","v":13.017647999999999},{"$f":"((K24*L24)+(O24*P24)+(S24*T24)+(X24*(Y24+Z24))+(AC24*(AD24+AE24))+(AH24*(AI24+AJ24))+(AM24*(AN24+AO24)))/60*IF(X24='Input|Setup'!$B$25,VLOOKUP(V24,bus_hours,8,0),VLOOKUP(V24,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"50% of services performed by contractors",0]
[15,"RNV1MAU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","After hours","Re-energisation","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,30,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K25*L25)+(O25*P25)+(S25*T25)+(X25*(Y25+Z25))+(AC25*(AD25+AE25))+(AH25*(AI25+AJ25))+(AM25*(AN25+AO25)))/60*IF(W25='Input|Setup'!$B$25,VLOOKUP(V25,bus_hours,7,0),VLOOKUP(V25,after_hours,7,0))","v":23.802618264999996},{"$f":"((K25*L25)+(O25*P25)+(S25*T25)+(X25*(Y25+Z25))+(AC25*(AD25+AE25))+(AH25*(AI25+AJ25))+(AM25*(AN25+AO25)))/60*IF(X25='Input|Setup'!$B$25,VLOOKUP(V25,bus_hours,8,0),VLOOKUP(V25,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[16,"RNV2MAU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","After hours","Re-energisation","Connection application and management services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,45,"Technical Service Person","After hours",1,31.5,45,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K26*L26)+(O26*P26)+(S26*T26)+(X26*(Y26+Z26))+(AC26*(AD26+AE26))+(AH26*(AI26+AJ26))+(AM26*(AN26+AO26)))/60*IF(W26='Input|Setup'!$B$25,VLOOKUP(V26,bus_hours,7,0),VLOOKUP(V26,after_hours,7,0))","v":59.216269829999987},{"$f":"((K26*L26)+(O26*P26)+(S26*T26)+(X26*(Y26+Z26))+(AC26*(AD26+AE26))+(AH26*(AI26+AJ26))+(AM26*(AN26+AO26)))/60*IF(X26='Input|Setup'!$B$25,VLOOKUP(V26,bus_hours,8,0),VLOOKUP(V26,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[17,"RN$V1MBU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","Business hours","Re-energisation","Connection application and management services","No Payment No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"100% of services performed by contractors",0]
[18,"RN$V1MAU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","After hours","Re-energisation","Connection application and management services","No Payment No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,30,"Technical Service Person","After hours",1,31.5,30,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K28*L28)+(O28*P28)+(S28*T28)+(X28*(Y28+Z28))+(AC28*(AD28+AE28))+(AH28*(AI28+AJ28))+(AM28*(AN28+AO28)))/60*IF(W28='Input|Setup'!$B$25,VLOOKUP(V28,bus_hours,7,0),VLOOKUP(V28,after_hours,7,0))","v":47.605236529999992},{"$f":"((K28*L28)+(O28*P28)+(S28*T28)+(X28*(Y28+Z28))+(AC28*(AD28+AE28))+(AH28*(AI28+AJ28))+(AM28*(AN28+AO28)))/60*IF(X28='Input|Setup'!$B$25,VLOOKUP(V28,bus_hours,8,0),VLOOKUP(V28,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[19,"RN$V2MBU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","Business hours","Re-energisation","Connection application and management services","No Payment CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"50% TSP/Contractor mix","Business hours",1,31.5,45,"50% TSP/Contractor mix","Business hours",1,31.5,45,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K29*L29)+(O29*P29)+(S29*T29)+(X29*(Y29+Z29))+(AC29*(AD29+AE29))+(AH29*(AI29+AJ29))+(AM29*(AN29+AO29)))/60*IF(W29='Input|Setup'!$B$25,VLOOKUP(V29,bus_hours,7,0),VLOOKUP(V29,after_hours,7,0))","v":13.017647999999999},{"$f":"((K29*L29)+(O29*P29)+(S29*T29)+(X29*(Y29+Z29))+(AC29*(AD29+AE29))+(AH29*(AI29+AJ29))+(AM29*(AN29+AO29)))/60*IF(X29='Input|Setup'!$B$25,VLOOKUP(V29,bus_hours,8,0),VLOOKUP(V29,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"50% of services performed by contractors",0]
[20,"TDNNDBU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected - No Dismantling","Business hours","Temporary disconnections and reconnections (which may involve a line drop)","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,40.200000000000003,"Technical Service Person","Business hours",1,31.5,40.200000000000003,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K30*L30)+(O30*P30)+(S30*T30)+(X30*(Y30+Z30))+(AC30*(AD30+AE30))+(AH30*(AI30+AJ30))+(AM30*(AN30+AO30)))/60*IF(W30='Input|Setup'!$B$25,VLOOKUP(V30,bus_hours,7,0),VLOOKUP(V30,after_hours,7,0))","v":48.803417600000003},{"$f":"((K30*L30)+(O30*P30)+(S30*T30)+(X30*(Y30+Z30))+(AC30*(AD30+AE30))+(AH30*(AI30+AJ30))+(AM30*(AN30+AO30)))/60*IF(X30='Input|Setup'!$B$25,VLOOKUP(V30,bus_hours,8,0),VLOOKUP(V30,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[21,"TDNNDAU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected - No Dismantling","After hours","Temporary disconnections and reconnections (which may involve a line drop)","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,40.200000000000003,"Technical Service Person","After hours",1,31.5,40.200000000000003,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K31*L31)+(O31*P31)+(S31*T31)+(X31*(Y31+Z31))+(AC31*(AD31+AE31))+(AH31*(AI31+AJ31))+(AM31*(AN31+AO31)))/60*IF(W31='Input|Setup'!$B$25,VLOOKUP(V31,bus_hours,7,0),VLOOKUP(V31,after_hours,7,0))","v":55.500739173999996},{"$f":"((K31*L31)+(O31*P31)+(S31*T31)+(X31*(Y31+Z31))+(AC31*(AD31+AE31))+(AH31*(AI31+AJ31))+(AM31*(AN31+AO31)))/60*IF(X31='Input|Setup'!$B$25,VLOOKUP(V31,bus_hours,8,0),VLOOKUP(V31,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[22,"TDNSPBU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase","Business hours","Temporary disconnections and reconnections (which may involve a line drop)","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,120,"Technical Service Person","Business hours",1,31.5,120,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K32*L32)+(O32*P32)+(S32*T32)+(X32*(Y32+Z32))+(AC32*(AD32+AE32))+(AH32*(AI32+AJ32))+(AM32*(AN32+AO32)))/60*IF(W32='Input|Setup'!$B$25,VLOOKUP(V32,bus_hours,7,0),VLOOKUP(V32,after_hours,7,0))","v":103.120192},{"$f":"((K32*L32)+(O32*P32)+(S32*T32)+(X32*(Y32+Z32))+(AC32*(AD32+AE32))+(AH32*(AI32+AJ32))+(AM32*(AN32+AO32)))/60*IF(X32='Input|Setup'!$B$25,VLOOKUP(V32,bus_hours,8,0),VLOOKUP(V32,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[23,"TDNMPBU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase","Business hours","Temporary disconnections and reconnections (which may involve a line drop)","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,150,"Technical Service Person","Business hours",1,31.5,150,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K33*L33)+(O33*P33)+(S33*T33)+(X33*(Y33+Z33))+(AC33*(AD33+AE33))+(AH33*(AI33+AJ33))+(AM33*(AN33+AO33)))/60*IF(W33='Input|Setup'!$B$25,VLOOKUP(V33,bus_hours,7,0),VLOOKUP(V33,after_hours,7,0))","v":123.540032},{"$f":"((K33*L33)+(O33*P33)+(S33*T33)+(X33*(Y33+Z33))+(AC33*(AD33+AE33))+(AH33*(AI33+AJ33))+(AM33*(AN33+AO33)))/60*IF(X33='Input|Setup'!$B$25,VLOOKUP(V33,bus_hours,8,0),VLOOKUP(V33,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[24,"TDNSPTCBU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase","Business hours","Temporary disconnections and reconnections (which may involve a line drop)","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,120,"Technical Service Person","Business hours",1,31.5,120,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K34*L34)+(O34*P34)+(S34*T34)+(X34*(Y34+Z34))+(AC34*(AD34+AE34))+(AH34*(AI34+AJ34))+(AM34*(AN34+AO34)))/60*IF(W34='Input|Setup'!$B$25,VLOOKUP(V34,bus_hours,7,0),VLOOKUP(V34,after_hours,7,0))","v":103.120192},{"$f":"((K34*L34)+(O34*P34)+(S34*T34)+(X34*(Y34+Z34))+(AC34*(AD34+AE34))+(AH34*(AI34+AJ34))+(AM34*(AN34+AO34)))/60*IF(X34='Input|Setup'!$B$25,VLOOKUP(V34,bus_hours,8,0),VLOOKUP(V34,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[25,"TDNMPTCBU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase","Business hours","Temporary disconnections and reconnections (which may involve a line drop)","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,150,"Technical Service Person","Business hours",1,31.5,150,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K35*L35)+(O35*P35)+(S35*T35)+(X35*(Y35+Z35))+(AC35*(AD35+AE35))+(AH35*(AI35+AJ35))+(AM35*(AN35+AO35)))/60*IF(W35='Input|Setup'!$B$25,VLOOKUP(V35,bus_hours,7,0),VLOOKUP(V35,after_hours,7,0))","v":123.540032},{"$f":"((K35*L35)+(O35*P35)+(S35*T35)+(X35*(Y35+Z35))+(AC35*(AD35+AE35))+(AH35*(AI35+AJ35))+(AM35*(AN35+AO35)))/60*IF(X35='Input|Setup'!$B$25,VLOOKUP(V35,bus_hours,8,0),VLOOKUP(V35,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[26,"TDNSPAU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase","After hours","Temporary disconnections and reconnections (which may involve a line drop)","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,120,"Technical Service Person","After hours",1,31.5,120,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K36*L36)+(O36*P36)+(S36*T36)+(X36*(Y36+Z36))+(AC36*(AD36+AE36))+(AH36*(AI36+AJ36))+(AM36*(AN36+AO36)))/60*IF(W36='Input|Setup'!$B$25,VLOOKUP(V36,bus_hours,7,0),VLOOKUP(V36,after_hours,7,0))","v":117.27143632999999},{"$f":"((K36*L36)+(O36*P36)+(S36*T36)+(X36*(Y36+Z36))+(AC36*(AD36+AE36))+(AH36*(AI36+AJ36))+(AM36*(AN36+AO36)))/60*IF(X36='Input|Setup'!$B$25,VLOOKUP(V36,bus_hours,8,0),VLOOKUP(V36,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[27,"TDNMPAU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase","After hours","Temporary disconnections and reconnections (which may involve a line drop)","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,150,"Technical Service Person","After hours",1,31.5,150,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K37*L37)+(O37*P37)+(S37*T37)+(X37*(Y37+Z37))+(AC37*(AD37+AE37))+(AH37*(AI37+AJ37))+(AM37*(AN37+AO37)))/60*IF(W37='Input|Setup'!$B$25,VLOOKUP(V37,bus_hours,7,0),VLOOKUP(V37,after_hours,7,0))","v":140.49350292999998},{"$f":"((K37*L37)+(O37*P37)+(S37*T37)+(X37*(Y37+Z37))+(AC37*(AD37+AE37))+(AH37*(AI37+AJ37))+(AM37*(AN37+AO37)))/60*IF(X37='Input|Setup'!$B$25,VLOOKUP(V37,bus_hours,8,0),VLOOKUP(V37,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[28,"TDNSPTCAU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase","After hours","Temporary disconnections and reconnections (which may involve a line drop)","Connection application and management services","Traffic Control No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,120,"Technical Service Person","After hours",1,31.5,120,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K38*L38)+(O38*P38)+(S38*T38)+(X38*(Y38+Z38))+(AC38*(AD38+AE38))+(AH38*(AI38+AJ38))+(AM38*(AN38+AO38)))/60*IF(W38='Input|Setup'!$B$25,VLOOKUP(V38,bus_hours,7,0),VLOOKUP(V38,after_hours,7,0))","v":117.27143632999999},{"$f":"((K38*L38)+(O38*P38)+(S38*T38)+(X38*(Y38+Z38))+(AC38*(AD38+AE38))+(AH38*(AI38+AJ38))+(AM38*(AN38+AO38)))/60*IF(X38='Input|Setup'!$B$25,VLOOKUP(V38,bus_hours,8,0),VLOOKUP(V38,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[29,"TDNMPTCAU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase","After hours","Temporary disconnections and reconnections (which may involve a line drop)","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,150,"Technical Service Person","After hours",1,31.5,150,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K39*L39)+(O39*P39)+(S39*T39)+(X39*(Y39+Z39))+(AC39*(AD39+AE39))+(AH39*(AI39+AJ39))+(AM39*(AN39+AO39)))/60*IF(W39='Input|Setup'!$B$25,VLOOKUP(V39,bus_hours,7,0),VLOOKUP(V39,after_hours,7,0))","v":140.49350292999998},{"$f":"((K39*L39)+(O39*P39)+(S39*T39)+(X39*(Y39+Z39))+(AC39*(AD39+AE39))+(AH39*(AI39+AJ39))+(AM39*(AN39+AO39)))/60*IF(X39='Input|Setup'!$B$25,VLOOKUP(V39,bus_hours,8,0),VLOOKUP(V39,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[30,"NCT1MBU","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","Business hours","Temporary connection","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,150,"Technical Service Person","Business hours",1,31.5,150,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K40*L40)+(O40*P40)+(S40*T40)+(X40*(Y40+Z40))+(AC40*(AD40+AE40))+(AH40*(AI40+AJ40))+(AM40*(AN40+AO40)))/60*IF(W40='Input|Setup'!$B$25,VLOOKUP(V40,bus_hours,7,0),VLOOKUP(V40,after_hours,7,0))","v":123.540032},{"$f":"((K40*L40)+(O40*P40)+(S40*T40)+(X40*(Y40+Z40))+(AC40*(AD40+AE40))+(AH40*(AI40+AJ40))+(AM40*(AN40+AO40)))/60*IF(X40='Input|Setup'!$B$25,VLOOKUP(V40,bus_hours,8,0),VLOOKUP(V40,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[31,"NCT1MAU","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","After hours","Temporary connection","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,150,"Technical Service Person","After hours",1,31.5,150,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K41*L41)+(O41*P41)+(S41*T41)+(X41*(Y41+Z41))+(AC41*(AD41+AE41))+(AH41*(AI41+AJ41))+(AM41*(AN41+AO41)))/60*IF(W41='Input|Setup'!$B$25,VLOOKUP(V41,bus_hours,7,0),VLOOKUP(V41,after_hours,7,0))","v":140.49350292999998},{"$f":"((K41*L41)+(O41*P41)+(S41*T41)+(X41*(Y41+Z41))+(AC41*(AD41+AE41))+(AH41*(AI41+AJ41))+(AM41*(AN41+AO41)))/60*IF(X41='Input|Setup'!$B$25,VLOOKUP(V41,bus_hours,8,0),VLOOKUP(V41,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[32,"NCT2MBU","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","Business hours","Temporary connection","Connection application and management services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,270,"Technical Service Person","Business hours",1,31.5,270,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K42*L42)+(O42*P42)+(S42*T42)+(X42*(Y42+Z42))+(AC42*(AD42+AE42))+(AH42*(AI42+AJ42))+(AM42*(AN42+AO42)))/60*IF(W42='Input|Setup'!$B$25,VLOOKUP(V42,bus_hours,7,0),VLOOKUP(V42,after_hours,7,0))","v":205.21939200000003},{"$f":"((K42*L42)+(O42*P42)+(S42*T42)+(X42*(Y42+Z42))+(AC42*(AD42+AE42))+(AH42*(AI42+AJ42))+(AM42*(AN42+AO42)))/60*IF(X42='Input|Setup'!$B$25,VLOOKUP(V42,bus_hours,8,0),VLOOKUP(V42,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[33,"NCT2MAU","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","After hours","Temporary connection","Connection application and management services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,270,"Technical Service Person","After hours",1,31.5,270,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K43*L43)+(O43*P43)+(S43*T43)+(X43*(Y43+Z43))+(AC43*(AD43+AE43))+(AH43*(AI43+AJ43))+(AM43*(AN43+AO43)))/60*IF(W43='Input|Setup'!$B$25,VLOOKUP(V43,bus_hours,7,0),VLOOKUP(V43,after_hours,7,0))","v":233.38176933},{"$f":"((K43*L43)+(O43*P43)+(S43*T43)+(X43*(Y43+Z43))+(AC43*(AD43+AE43))+(AH43*(AI43+AJ43))+(AM43*(AN43+AO43)))/60*IF(X43='Input|Setup'!$B$25,VLOOKUP(V43,bus_hours,8,0),VLOOKUP(V43,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[34,"SA2BU","Retailer requests Enexgex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only","Business hours","Supply Abolishment","Connection application and management services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,60,"Technical Service Person","Business hours",1,31.5,60,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K44*L44)+(O44*P44)+(S44*T44)+(X44*(Y44+Z44))+(AC44*(AD44+AE44))+(AH44*(AI44+AJ44))+(AM44*(AN44+AO44)))/60*IF(W44='Input|Setup'!$B$25,VLOOKUP(V44,bus_hours,7,0),VLOOKUP(V44,after_hours,7,0))","v":62.280512000000002},{"$f":"((K44*L44)+(O44*P44)+(S44*T44)+(X44*(Y44+Z44))+(AC44*(AD44+AE44))+(AH44*(AI44+AJ44))+(AM44*(AN44+AO44)))/60*IF(X44='Input|Setup'!$B$25,VLOOKUP(V44,bus_hours,8,0),VLOOKUP(V44,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[35,"SA2TCBU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only","Business hours","Supply Abolishment","Connection application and management services","Traffic Control CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,60,"Technical Service Person","Business hours",1,31.5,60,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K45*L45)+(O45*P45)+(S45*T45)+(X45*(Y45+Z45))+(AC45*(AD45+AE45))+(AH45*(AI45+AJ45))+(AM45*(AN45+AO45)))/60*IF(W45='Input|Setup'!$B$25,VLOOKUP(V45,bus_hours,7,0),VLOOKUP(V45,after_hours,7,0))","v":62.280512000000002},{"$f":"((K45*L45)+(O45*P45)+(S45*T45)+(X45*(Y45+Z45))+(AC45*(AD45+AE45))+(AH45*(AI45+AJ45))+(AM45*(AN45+AO45)))/60*IF(X45='Input|Setup'!$B$25,VLOOKUP(V45,bus_hours,8,0),VLOOKUP(V45,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[36,"SA1BU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only","Business hours","Supply Abolishment","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,45,"Technical Service Person","Business hours",1,31.5,45,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K46*L46)+(O46*P46)+(S46*T46)+(X46*(Y46+Z46))+(AC46*(AD46+AE46))+(AH46*(AI46+AJ46))+(AM46*(AN46+AO46)))/60*IF(W46='Input|Setup'!$B$25,VLOOKUP(V46,bus_hours,7,0),VLOOKUP(V46,after_hours,7,0))","v":52.070591999999998},{"$f":"((K46*L46)+(O46*P46)+(S46*T46)+(X46*(Y46+Z46))+(AC46*(AD46+AE46))+(AH46*(AI46+AJ46))+(AM46*(AN46+AO46)))/60*IF(X46='Input|Setup'!$B$25,VLOOKUP(V46,bus_hours,8,0),VLOOKUP(V46,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[37,"SA1TCBU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only","Business hours","Supply Abolishment","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,45,"Technical Service Person","Business hours",1,31.5,45,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K47*L47)+(O47*P47)+(S47*T47)+(X47*(Y47+Z47))+(AC47*(AD47+AE47))+(AH47*(AI47+AJ47))+(AM47*(AN47+AO47)))/60*IF(W47='Input|Setup'!$B$25,VLOOKUP(V47,bus_hours,7,0),VLOOKUP(V47,after_hours,7,0))","v":52.070591999999998},{"$f":"((K47*L47)+(O47*P47)+(S47*T47)+(X47*(Y47+Z47))+(AC47*(AD47+AE47))+(AH47*(AI47+AJ47))+(AM47*(AN47+AO47)))/60*IF(X47='Input|Setup'!$B$25,VLOOKUP(V47,bus_hours,8,0),VLOOKUP(V47,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[38,"SA2AU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only","After hours","Supply Abolishment","Connection application and management services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,60,"Technical Service Person","After hours",1,31.5,60,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K48*L48)+(O48*P48)+(S48*T48)+(X48*(Y48+Z48))+(AC48*(AD48+AE48))+(AH48*(AI48+AJ48))+(AM48*(AN48+AO48)))/60*IF(W48='Input|Setup'!$B$25,VLOOKUP(V48,bus_hours,7,0),VLOOKUP(V48,after_hours,7,0))","v":70.82730312999999},{"$f":"((K48*L48)+(O48*P48)+(S48*T48)+(X48*(Y48+Z48))+(AC48*(AD48+AE48))+(AH48*(AI48+AJ48))+(AM48*(AN48+AO48)))/60*IF(X48='Input|Setup'!$B$25,VLOOKUP(V48,bus_hours,8,0),VLOOKUP(V48,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[39,"SA2TCAU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only","After hours","Supply Abolishment","Connection application and management services","Traffic Control CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,60,"Technical Service Person","After hours",1,31.5,60,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K49*L49)+(O49*P49)+(S49*T49)+(X49*(Y49+Z49))+(AC49*(AD49+AE49))+(AH49*(AI49+AJ49))+(AM49*(AN49+AO49)))/60*IF(W49='Input|Setup'!$B$25,VLOOKUP(V49,bus_hours,7,0),VLOOKUP(V49,after_hours,7,0))","v":70.82730312999999},{"$f":"((K49*L49)+(O49*P49)+(S49*T49)+(X49*(Y49+Z49))+(AC49*(AD49+AE49))+(AH49*(AI49+AJ49))+(AM49*(AN49+AO49)))/60*IF(X49='Input|Setup'!$B$25,VLOOKUP(V49,bus_hours,8,0),VLOOKUP(V49,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[40,"SA1AU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only","After hours","Supply Abolishment","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,45,"Technical Service Person","After hours",1,31.5,45,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K50*L50)+(O50*P50)+(S50*T50)+(X50*(Y50+Z50))+(AC50*(AD50+AE50))+(AH50*(AI50+AJ50))+(AM50*(AN50+AO50)))/60*IF(W50='Input|Setup'!$B$25,VLOOKUP(V50,bus_hours,7,0),VLOOKUP(V50,after_hours,7,0))","v":59.216269829999987},{"$f":"((K50*L50)+(O50*P50)+(S50*T50)+(X50*(Y50+Z50))+(AC50*(AD50+AE50))+(AH50*(AI50+AJ50))+(AM50*(AN50+AO50)))/60*IF(X50='Input|Setup'!$B$25,VLOOKUP(V50,bus_hours,8,0),VLOOKUP(V50,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[41,"SA1TCAU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only","After hours","Supply Abolishment","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,45,"Technical Service Person","After hours",1,31.5,45,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K51*L51)+(O51*P51)+(S51*T51)+(X51*(Y51+Z51))+(AC51*(AD51+AE51))+(AH51*(AI51+AJ51))+(AM51*(AN51+AO51)))/60*IF(W51='Input|Setup'!$B$25,VLOOKUP(V51,bus_hours,7,0),VLOOKUP(V51,after_hours,7,0))","v":59.216269829999987},{"$f":"((K51*L51)+(O51*P51)+(S51*T51)+(X51*(Y51+Z51))+(AC51*(AD51+AE51))+(AH51*(AI51+AJ51))+(AM51*(AN51+AO51)))/60*IF(X51='Input|Setup'!$B$25,VLOOKUP(V51,bus_hours,8,0),VLOOKUP(V51,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[42,"SA4BU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","Business hours","Supply Abolishment","Connection application and management services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,0,60,"Technical Service Person","Business hours",1,0,60,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K52*L52)+(O52*P52)+(S52*T52)+(X52*(Y52+Z52))+(AC52*(AD52+AE52))+(AH52*(AI52+AJ52))+(AM52*(AN52+AO52)))/60*IF(W52='Input|Setup'!$B$25,VLOOKUP(V52,bus_hours,7,0),VLOOKUP(V52,after_hours,7,0))","v":40.839680000000001},{"$f":"((K52*L52)+(O52*P52)+(S52*T52)+(X52*(Y52+Z52))+(AC52*(AD52+AE52))+(AH52*(AI52+AJ52))+(AM52*(AN52+AO52)))/60*IF(X52='Input|Setup'!$B$25,VLOOKUP(V52,bus_hours,8,0),VLOOKUP(V52,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[43,"SA3BU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only","Business hours","Supply Abolishment","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,0,30,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K53*L53)+(O53*P53)+(S53*T53)+(X53*(Y53+Z53))+(AC53*(AD53+AE53))+(AH53*(AI53+AJ53))+(AM53*(AN53+AO53)))/60*IF(W53='Input|Setup'!$B$25,VLOOKUP(V53,bus_hours,7,0),VLOOKUP(V53,after_hours,7,0))","v":10.20992},{"$f":"((K53*L53)+(O53*P53)+(S53*T53)+(X53*(Y53+Z53))+(AC53*(AD53+AE53))+(AH53*(AI53+AJ53))+(AM53*(AN53+AO53)))/60*IF(X53='Input|Setup'!$B$25,VLOOKUP(V53,bus_hours,8,0),VLOOKUP(V53,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[44,"SA4AU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only","After hours","Supply Abolishment","Connection application and management services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,0,60,"Technical Service Person","After hours",1,0,60,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K54*L54)+(O54*P54)+(S54*T54)+(X54*(Y54+Z54))+(AC54*(AD54+AE54))+(AH54*(AI54+AJ54))+(AM54*(AN54+AO54)))/60*IF(W54='Input|Setup'!$B$25,VLOOKUP(V54,bus_hours,7,0),VLOOKUP(V54,after_hours,7,0))","v":46.444133199999996},{"$f":"((K54*L54)+(O54*P54)+(S54*T54)+(X54*(Y54+Z54))+(AC54*(AD54+AE54))+(AH54*(AI54+AJ54))+(AM54*(AN54+AO54)))/60*IF(X54='Input|Setup'!$B$25,VLOOKUP(V54,bus_hours,8,0),VLOOKUP(V54,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[45,"SA3AU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only","After hours","Supply Abolishment","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,0,30,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K55*L55)+(O55*P55)+(S55*T55)+(X55*(Y55+Z55))+(AC55*(AD55+AE55))+(AH55*(AI55+AJ55))+(AM55*(AN55+AO55)))/60*IF(W55='Input|Setup'!$B$25,VLOOKUP(V55,bus_hours,7,0),VLOOKUP(V55,after_hours,7,0))","v":11.611033299999999},{"$f":"((K55*L55)+(O55*P55)+(S55*T55)+(X55*(Y55+Z55))+(AC55*(AD55+AE55))+(AH55*(AI55+AJ55))+(AM55*(AN55+AO55)))/60*IF(X55='Input|Setup'!$B$25,VLOOKUP(V55,bus_hours,8,0),VLOOKUP(V55,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[46,"DNUMSBU","Request to de-energise an unmetered supply point.","Business hours","Supply Abolishment","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,45,"Technical Service Person","Business hours",1,31.5,45,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K56*L56)+(O56*P56)+(S56*T56)+(X56*(Y56+Z56))+(AC56*(AD56+AE56))+(AH56*(AI56+AJ56))+(AM56*(AN56+AO56)))/60*IF(W56='Input|Setup'!$B$25,VLOOKUP(V56,bus_hours,7,0),VLOOKUP(V56,after_hours,7,0))","v":52.070591999999998},{"$f":"((K56*L56)+(O56*P56)+(S56*T56)+(X56*(Y56+Z56))+(AC56*(AD56+AE56))+(AH56*(AI56+AJ56))+(AM56*(AN56+AO56)))/60*IF(X56='Input|Setup'!$B$25,VLOOKUP(V56,bus_hours,8,0),VLOOKUP(V56,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[47,"DNUMSAU","Request to de-energise an unmetered supply point.","After hours","Supply Abolishment","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,45,"Technical Service Person","After hours",1,31.5,45,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K57*L57)+(O57*P57)+(S57*T57)+(X57*(Y57+Z57))+(AC57*(AD57+AE57))+(AH57*(AI57+AJ57))+(AM57*(AN57+AO57)))/60*IF(W57='Input|Setup'!$B$25,VLOOKUP(V57,bus_hours,7,0),VLOOKUP(V57,after_hours,7,0))","v":59.216269829999987},{"$f":"((K57*L57)+(O57*P57)+(S57*T57)+(X57*(Y57+Z57))+(AC57*(AD57+AE57))+(AH57*(AI57+AJ57))+(AM57*(AN57+AO57)))/60*IF(X57='Input|Setup'!$B$25,VLOOKUP(V57,bus_hours,8,0),VLOOKUP(V57,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[48,"DNUMSTCBU","Request to de-energise an unmetered supply point.","Business hours","Supply Abolishment","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,45,"Technical Service Person","Business hours",1,31.5,45,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K58*L58)+(O58*P58)+(S58*T58)+(X58*(Y58+Z58))+(AC58*(AD58+AE58))+(AH58*(AI58+AJ58))+(AM58*(AN58+AO58)))/60*IF(W58='Input|Setup'!$B$25,VLOOKUP(V58,bus_hours,7,0),VLOOKUP(V58,after_hours,7,0))","v":52.070591999999998},{"$f":"((K58*L58)+(O58*P58)+(S58*T58)+(X58*(Y58+Z58))+(AC58*(AD58+AE58))+(AH58*(AI58+AJ58))+(AM58*(AN58+AO58)))/60*IF(X58='Input|Setup'!$B$25,VLOOKUP(V58,bus_hours,8,0),VLOOKUP(V58,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[49,"DNUMSTCAU","Request to de-energise an unmetered supply point.","After hours","Supply Abolishment","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,45,"Technical Service Person","After hours",1,31.5,45,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K59*L59)+(O59*P59)+(S59*T59)+(X59*(Y59+Z59))+(AC59*(AD59+AE59))+(AH59*(AI59+AJ59))+(AM59*(AN59+AO59)))/60*IF(W59='Input|Setup'!$B$25,VLOOKUP(V59,bus_hours,7,0),VLOOKUP(V59,after_hours,7,0))","v":59.216269829999987},{"$f":"((K59*L59)+(O59*P59)+(S59*T59)+(X59*(Y59+Z59))+(AC59*(AD59+AE59))+(AH59*(AI59+AJ59))+(AM59*(AN59+AO59)))/60*IF(X59='Input|Setup'!$B$25,VLOOKUP(V59,bus_hours,8,0),VLOOKUP(V59,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[50,"SEOMPBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase","Business hours","Supply enhancement","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,120,"Technical Service Person","Business hours",1,31.5,120,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K60*L60)+(O60*P60)+(S60*T60)+(X60*(Y60+Z60))+(AC60*(AD60+AE60))+(AH60*(AI60+AJ60))+(AM60*(AN60+AO60)))/60*IF(W60='Input|Setup'!$B$25,VLOOKUP(V60,bus_hours,7,0),VLOOKUP(V60,after_hours,7,0))","v":103.120192},{"$f":"((K60*L60)+(O60*P60)+(S60*T60)+(X60*(Y60+Z60))+(AC60*(AD60+AE60))+(AH60*(AI60+AJ60))+(AM60*(AN60+AO60)))/60*IF(X60='Input|Setup'!$B$25,VLOOKUP(V60,bus_hours,8,0),VLOOKUP(V60,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[51,"SEOMPTCBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase","Business hours","Supply enhancement","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,120,"Technical Service Person","Business hours",1,31.5,120,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K61*L61)+(O61*P61)+(S61*T61)+(X61*(Y61+Z61))+(AC61*(AD61+AE61))+(AH61*(AI61+AJ61))+(AM61*(AN61+AO61)))/60*IF(W61='Input|Setup'!$B$25,VLOOKUP(V61,bus_hours,7,0),VLOOKUP(V61,after_hours,7,0))","v":103.120192},{"$f":"((K61*L61)+(O61*P61)+(S61*T61)+(X61*(Y61+Z61))+(AC61*(AD61+AE61))+(AH61*(AI61+AJ61))+(AM61*(AN61+AO61)))/60*IF(X61='Input|Setup'!$B$25,VLOOKUP(V61,bus_hours,8,0),VLOOKUP(V61,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[52,"SEOCAPBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity","Business hours","Supply enhancement","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,135,"Technical Service Person","Business hours",1,31.5,135,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K62*L62)+(O62*P62)+(S62*T62)+(X62*(Y62+Z62))+(AC62*(AD62+AE62))+(AH62*(AI62+AJ62))+(AM62*(AN62+AO62)))/60*IF(W62='Input|Setup'!$B$25,VLOOKUP(V62,bus_hours,7,0),VLOOKUP(V62,after_hours,7,0))","v":113.330112},{"$f":"((K62*L62)+(O62*P62)+(S62*T62)+(X62*(Y62+Z62))+(AC62*(AD62+AE62))+(AH62*(AI62+AJ62))+(AM62*(AN62+AO62)))/60*IF(X62='Input|Setup'!$B$25,VLOOKUP(V62,bus_hours,8,0),VLOOKUP(V62,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[53,"SEOCAPTCBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity","Business hours","Supply enhancement","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,135,"Technical Service Person","Business hours",1,31.5,135,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K63*L63)+(O63*P63)+(S63*T63)+(X63*(Y63+Z63))+(AC63*(AD63+AE63))+(AH63*(AI63+AJ63))+(AM63*(AN63+AO63)))/60*IF(W63='Input|Setup'!$B$25,VLOOKUP(V63,bus_hours,7,0),VLOOKUP(V63,after_hours,7,0))","v":113.330112},{"$f":"((K63*L63)+(O63*P63)+(S63*T63)+(X63*(Y63+Z63))+(AC63*(AD63+AE63))+(AH63*(AI63+AJ63))+(AM63*(AN63+AO63)))/60*IF(X63='Input|Setup'!$B$25,VLOOKUP(V63,bus_hours,8,0),VLOOKUP(V63,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[54,"SEOMPAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase","After hours","Supply enhancement","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,120,"Technical Service Person","After hours",1,31.5,120,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K64*L64)+(O64*P64)+(S64*T64)+(X64*(Y64+Z64))+(AC64*(AD64+AE64))+(AH64*(AI64+AJ64))+(AM64*(AN64+AO64)))/60*IF(W64='Input|Setup'!$B$25,VLOOKUP(V64,bus_hours,7,0),VLOOKUP(V64,after_hours,7,0))","v":117.27143632999999},{"$f":"((K64*L64)+(O64*P64)+(S64*T64)+(X64*(Y64+Z64))+(AC64*(AD64+AE64))+(AH64*(AI64+AJ64))+(AM64*(AN64+AO64)))/60*IF(X64='Input|Setup'!$B$25,VLOOKUP(V64,bus_hours,8,0),VLOOKUP(V64,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[55,"SEOMPTCAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase","After hours","Supply enhancement","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,120,"Technical Service Person","Business hours",1,31.5,120,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K65*L65)+(O65*P65)+(S65*T65)+(X65*(Y65+Z65))+(AC65*(AD65+AE65))+(AH65*(AI65+AJ65))+(AM65*(AN65+AO65)))/60*IF(W65='Input|Setup'!$B$25,VLOOKUP(V65,bus_hours,7,0),VLOOKUP(V65,after_hours,7,0))","v":117.27143632999999},{"$f":"((K65*L65)+(O65*P65)+(S65*T65)+(X65*(Y65+Z65))+(AC65*(AD65+AE65))+(AH65*(AI65+AJ65))+(AM65*(AN65+AO65)))/60*IF(X65='Input|Setup'!$B$25,VLOOKUP(V65,bus_hours,8,0),VLOOKUP(V65,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[56,"SEOCAPAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity","After hours","Supply enhancement","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,135,"Technical Service Person","After hours",1,31.5,135,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K66*L66)+(O66*P66)+(S66*T66)+(X66*(Y66+Z66))+(AC66*(AD66+AE66))+(AH66*(AI66+AJ66))+(AM66*(AN66+AO66)))/60*IF(W66='Input|Setup'!$B$25,VLOOKUP(V66,bus_hours,7,0),VLOOKUP(V66,after_hours,7,0))","v":128.88246962999997},{"$f":"((K66*L66)+(O66*P66)+(S66*T66)+(X66*(Y66+Z66))+(AC66*(AD66+AE66))+(AH66*(AI66+AJ66))+(AM66*(AN66+AO66)))/60*IF(X66='Input|Setup'!$B$25,VLOOKUP(V66,bus_hours,8,0),VLOOKUP(V66,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[57,"SEOCAPTCAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity","After hours","Supply enhancement","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,135,"Technical Service Person","After hours",1,31.5,135,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K67*L67)+(O67*P67)+(S67*T67)+(X67*(Y67+Z67))+(AC67*(AD67+AE67))+(AH67*(AI67+AJ67))+(AM67*(AN67+AO67)))/60*IF(W67='Input|Setup'!$B$25,VLOOKUP(V67,bus_hours,7,0),VLOOKUP(V67,after_hours,7,0))","v":128.88246962999997},{"$f":"((K67*L67)+(O67*P67)+(S67*T67)+(X67*(Y67+Z67))+(AC67*(AD67+AE67))+(AH67*(AI67+AJ67))+(AM67*(AN67+AO67)))/60*IF(X67='Input|Setup'!$B$25,VLOOKUP(V67,bus_hours,8,0),VLOOKUP(V67,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[58,"SEUMPBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase","Business hours","Supply enhancement","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,60,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K68*L68)+(O68*P68)+(S68*T68)+(X68*(Y68+Z68))+(AC68*(AD68+AE68))+(AH68*(AI68+AJ68))+(AM68*(AN68+AO68)))/60*IF(W68='Input|Setup'!$B$25,VLOOKUP(V68,bus_hours,7,0),VLOOKUP(V68,after_hours,7,0))","v":31.140256000000001},{"$f":"((K68*L68)+(O68*P68)+(S68*T68)+(X68*(Y68+Z68))+(AC68*(AD68+AE68))+(AH68*(AI68+AJ68))+(AM68*(AN68+AO68)))/60*IF(X68='Input|Setup'!$B$25,VLOOKUP(V68,bus_hours,8,0),VLOOKUP(V68,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[59,"SEUMPTCBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase","Business hours","Supply enhancement","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,60,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K69*L69)+(O69*P69)+(S69*T69)+(X69*(Y69+Z69))+(AC69*(AD69+AE69))+(AH69*(AI69+AJ69))+(AM69*(AN69+AO69)))/60*IF(W69='Input|Setup'!$B$25,VLOOKUP(V69,bus_hours,7,0),VLOOKUP(V69,after_hours,7,0))","v":31.140256000000001},{"$f":"((K69*L69)+(O69*P69)+(S69*T69)+(X69*(Y69+Z69))+(AC69*(AD69+AE69))+(AH69*(AI69+AJ69))+(AM69*(AN69+AO69)))/60*IF(X69='Input|Setup'!$B$25,VLOOKUP(V69,bus_hours,8,0),VLOOKUP(V69,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[60,"SEUCAPBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity","Business hours","Supply enhancement","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,60,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K70*L70)+(O70*P70)+(S70*T70)+(X70*(Y70+Z70))+(AC70*(AD70+AE70))+(AH70*(AI70+AJ70))+(AM70*(AN70+AO70)))/60*IF(W70='Input|Setup'!$B$25,VLOOKUP(V70,bus_hours,7,0),VLOOKUP(V70,after_hours,7,0))","v":31.140256000000001},{"$f":"((K70*L70)+(O70*P70)+(S70*T70)+(X70*(Y70+Z70))+(AC70*(AD70+AE70))+(AH70*(AI70+AJ70))+(AM70*(AN70+AO70)))/60*IF(X70='Input|Setup'!$B$25,VLOOKUP(V70,bus_hours,8,0),VLOOKUP(V70,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[61,"SEUCAPTCBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity","Business hours","Supply enhancement","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,60,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K71*L71)+(O71*P71)+(S71*T71)+(X71*(Y71+Z71))+(AC71*(AD71+AE71))+(AH71*(AI71+AJ71))+(AM71*(AN71+AO71)))/60*IF(W71='Input|Setup'!$B$25,VLOOKUP(V71,bus_hours,7,0),VLOOKUP(V71,after_hours,7,0))","v":31.140256000000001},{"$f":"((K71*L71)+(O71*P71)+(S71*T71)+(X71*(Y71+Z71))+(AC71*(AD71+AE71))+(AH71*(AI71+AJ71))+(AM71*(AN71+AO71)))/60*IF(X71='Input|Setup'!$B$25,VLOOKUP(V71,bus_hours,8,0),VLOOKUP(V71,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",{"$f":"IF(AND(OR(AT71=\"\",AT71=0),BD71=\"\"),0,IF(AND(AT71<>\"\",AT71<>0,BD71=\"\"),1,0))","v":0}]
[62,"SEUMPAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase","After hours","Supply enhancement","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,60,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K72*L72)+(O72*P72)+(S72*T72)+(X72*(Y72+Z72))+(AC72*(AD72+AE72))+(AH72*(AI72+AJ72))+(AM72*(AN72+AO72)))/60*IF(W72='Input|Setup'!$B$25,VLOOKUP(V72,bus_hours,7,0),VLOOKUP(V72,after_hours,7,0))","v":35.413651564999995},{"$f":"((K72*L72)+(O72*P72)+(S72*T72)+(X72*(Y72+Z72))+(AC72*(AD72+AE72))+(AH72*(AI72+AJ72))+(AM72*(AN72+AO72)))/60*IF(X72='Input|Setup'!$B$25,VLOOKUP(V72,bus_hours,8,0),VLOOKUP(V72,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[63,"SEUMPTCAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase","After hours","Supply enhancement","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,60,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K73*L73)+(O73*P73)+(S73*T73)+(X73*(Y73+Z73))+(AC73*(AD73+AE73))+(AH73*(AI73+AJ73))+(AM73*(AN73+AO73)))/60*IF(W73='Input|Setup'!$B$25,VLOOKUP(V73,bus_hours,7,0),VLOOKUP(V73,after_hours,7,0))","v":35.413651564999995},{"$f":"((K73*L73)+(O73*P73)+(S73*T73)+(X73*(Y73+Z73))+(AC73*(AD73+AE73))+(AH73*(AI73+AJ73))+(AM73*(AN73+AO73)))/60*IF(X73='Input|Setup'!$B$25,VLOOKUP(V73,bus_hours,8,0),VLOOKUP(V73,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[64,"SEUCAPAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity","After hours","Supply enhancement","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,60,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K74*L74)+(O74*P74)+(S74*T74)+(X74*(Y74+Z74))+(AC74*(AD74+AE74))+(AH74*(AI74+AJ74))+(AM74*(AN74+AO74)))/60*IF(W74='Input|Setup'!$B$25,VLOOKUP(V74,bus_hours,7,0),VLOOKUP(V74,after_hours,7,0))","v":35.413651564999995},{"$f":"((K74*L74)+(O74*P74)+(S74*T74)+(X74*(Y74+Z74))+(AC74*(AD74+AE74))+(AH74*(AI74+AJ74))+(AM74*(AN74+AO74)))/60*IF(X74='Input|Setup'!$B$25,VLOOKUP(V74,bus_hours,8,0),VLOOKUP(V74,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[65,"SEUCAPTCAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity","After hours","Supply enhancement","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,60,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K75*L75)+(O75*P75)+(S75*T75)+(X75*(Y75+Z75))+(AC75*(AD75+AE75))+(AH75*(AI75+AJ75))+(AM75*(AN75+AO75)))/60*IF(W75='Input|Setup'!$B$25,VLOOKUP(V75,bus_hours,7,0),VLOOKUP(V75,after_hours,7,0))","v":35.413651564999995},{"$f":"((K75*L75)+(O75*P75)+(S75*T75)+(X75*(Y75+Z75))+(AC75*(AD75+AE75))+(AH75*(AI75+AJ75))+(AM75*(AN75+AO75)))/60*IF(X75='Input|Setup'!$B$25,VLOOKUP(V75,bus_hours,8,0),VLOOKUP(V75,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[66,"POASPBU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase","Business hours","Point of attachment relocation","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,69,"Technical Service Person","Business hours",1,31.5,69,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K76*L76)+(O76*P76)+(S76*T76)+(X76*(Y76+Z76))+(AC76*(AD76+AE76))+(AH76*(AI76+AJ76))+(AM76*(AN76+AO76)))/60*IF(W76='Input|Setup'!$B$25,VLOOKUP(V76,bus_hours,7,0),VLOOKUP(V76,after_hours,7,0))","v":68.406464},{"$f":"((K76*L76)+(O76*P76)+(S76*T76)+(X76*(Y76+Z76))+(AC76*(AD76+AE76))+(AH76*(AI76+AJ76))+(AM76*(AN76+AO76)))/60*IF(X76='Input|Setup'!$B$25,VLOOKUP(V76,bus_hours,8,0),VLOOKUP(V76,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[{"$f":"A76+1","v":67},"POASPTCBU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase","Business hours","Point of attachment relocation","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,69,"Technical Service Person","Business hours",1,31.5,69,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K77*L77)+(O77*P77)+(S77*T77)+(X77*(Y77+Z77))+(AC77*(AD77+AE77))+(AH77*(AI77+AJ77))+(AM77*(AN77+AO77)))/60*IF(W77='Input|Setup'!$B$25,VLOOKUP(V77,bus_hours,7,0),VLOOKUP(V77,after_hours,7,0))","v":68.406464},{"$f":"((K77*L77)+(O77*P77)+(S77*T77)+(X77*(Y77+Z77))+(AC77*(AD77+AE77))+(AH77*(AI77+AJ77))+(AM77*(AN77+AO77)))/60*IF(X77='Input|Setup'!$B$25,VLOOKUP(V77,bus_hours,8,0),VLOOKUP(V77,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[68,"POASPAU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase","After hours","Point of attachment relocation","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,69,"Technical Service Person","After hours",1,31.5,69,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K78*L78)+(O78*P78)+(S78*T78)+(X78*(Y78+Z78))+(AC78*(AD78+AE78))+(AH78*(AI78+AJ78))+(AM78*(AN78+AO78)))/60*IF(W78='Input|Setup'!$B$25,VLOOKUP(V78,bus_hours,7,0),VLOOKUP(V78,after_hours,7,0))","v":77.793923109999994},{"$f":"((K78*L78)+(O78*P78)+(S78*T78)+(X78*(Y78+Z78))+(AC78*(AD78+AE78))+(AH78*(AI78+AJ78))+(AM78*(AN78+AO78)))/60*IF(X78='Input|Setup'!$B$25,VLOOKUP(V78,bus_hours,8,0),VLOOKUP(V78,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[69,"POASPTCAU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase","After hours","Point of attachment relocation","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,69,"Technical Service Person","After hours",1,31.5,69,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K79*L79)+(O79*P79)+(S79*T79)+(X79*(Y79+Z79))+(AC79*(AD79+AE79))+(AH79*(AI79+AJ79))+(AM79*(AN79+AO79)))/60*IF(W79='Input|Setup'!$B$25,VLOOKUP(V79,bus_hours,7,0),VLOOKUP(V79,after_hours,7,0))","v":77.793923109999994},{"$f":"((K79*L79)+(O79*P79)+(S79*T79)+(X79*(Y79+Z79))+(AC79*(AD79+AE79))+(AH79*(AI79+AJ79))+(AM79*(AN79+AO79)))/60*IF(X79='Input|Setup'!$B$25,VLOOKUP(V79,bus_hours,8,0),VLOOKUP(V79,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[70,"POAMPBU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase","Business hours","Point of attachment relocation","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,92.4,"Technical Service Person","Business hours",1,31.5,92.4,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K80*L80)+(O80*P80)+(S80*T80)+(X80*(Y80+Z80))+(AC80*(AD80+AE80))+(AH80*(AI80+AJ80))+(AM80*(AN80+AO80)))/60*IF(W80='Input|Setup'!$B$25,VLOOKUP(V80,bus_hours,7,0),VLOOKUP(V80,after_hours,7,0))","v":84.333939200000003},{"$f":"((K80*L80)+(O80*P80)+(S80*T80)+(X80*(Y80+Z80))+(AC80*(AD80+AE80))+(AH80*(AI80+AJ80))+(AM80*(AN80+AO80)))/60*IF(X80='Input|Setup'!$B$25,VLOOKUP(V80,bus_hours,8,0),VLOOKUP(V80,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[71,"POAMPTCBU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase","Business hours","Point of attachment relocation","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,92.4,"Technical Service Person","Business hours",1,31.5,92.4,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K81*L81)+(O81*P81)+(S81*T81)+(X81*(Y81+Z81))+(AC81*(AD81+AE81))+(AH81*(AI81+AJ81))+(AM81*(AN81+AO81)))/60*IF(W81='Input|Setup'!$B$25,VLOOKUP(V81,bus_hours,7,0),VLOOKUP(V81,after_hours,7,0))","v":84.333939200000003},{"$f":"((K81*L81)+(O81*P81)+(S81*T81)+(X81*(Y81+Z81))+(AC81*(AD81+AE81))+(AH81*(AI81+AJ81))+(AM81*(AN81+AO81)))/60*IF(X81='Input|Setup'!$B$25,VLOOKUP(V81,bus_hours,8,0),VLOOKUP(V81,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[72,"POAMPAU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase","After hours","Point of attachment relocation","Connection application and management services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,92.4,"Technical Service Person","After hours",1,31.5,92.4,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K82*L82)+(O82*P82)+(S82*T82)+(X82*(Y82+Z82))+(AC82*(AD82+AE82))+(AH82*(AI82+AJ82))+(AM82*(AN82+AO82)))/60*IF(W82='Input|Setup'!$B$25,VLOOKUP(V82,bus_hours,7,0),VLOOKUP(V82,after_hours,7,0))","v":95.907135057999994},{"$f":"((K82*L82)+(O82*P82)+(S82*T82)+(X82*(Y82+Z82))+(AC82*(AD82+AE82))+(AH82*(AI82+AJ82))+(AM82*(AN82+AO82)))/60*IF(X82='Input|Setup'!$B$25,VLOOKUP(V82,bus_hours,8,0),VLOOKUP(V82,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[73,"POAMPTCAU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase","After hours","Point of attachment relocation","Connection application and management services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,92.4,"Technical Service Person","After hours",1,31.5,92.4,null,null,null,0,0,null,null,null,null,null,0,{"$f":"181.276396877513*(1+'Input|Indirect Cost Rates'!$D$10)","v":197.08369868523212},null,{"$f":"((K83*L83)+(O83*P83)+(S83*T83)+(X83*(Y83+Z83))+(AC83*(AD83+AE83))+(AH83*(AI83+AJ83))+(AM83*(AN83+AO83)))/60*IF(W83='Input|Setup'!$B$25,VLOOKUP(V83,bus_hours,7,0),VLOOKUP(V83,after_hours,7,0))","v":95.907135057999994},{"$f":"((K83*L83)+(O83*P83)+(S83*T83)+(X83*(Y83+Z83))+(AC83*(AD83+AE83))+(AH83*(AI83+AJ83))+(AM83*(AN83+AO83)))/60*IF(X83='Input|Setup'!$B$25,VLOOKUP(V83,bus_hours,8,0),VLOOKUP(V83,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[74,"OH2UGSPBU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase","Business hours","Re-arrange connection assets at customer's request","Network Ancillary services","No CT",{"$f":"IF(AND(ISTEXT(C84),OR(ISBLANK(D84),ISBLANK(E84))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(I84),ISBLANK(J84)),\nAND(ISTEXT(M84),ISBLANK(N84)),\nAND(ISTEXT(Q84),ISBLANK(R84))),1,0)","v":0},"Technical Service Person","Business hours",1,31.5,45,"Technical Service Person","Business hours",1,31.5,45,"Technical Service Person","Business hours",1,31.5,45,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(V84),ISBLANK(W84)),\nAND(ISTEXT(AA84),ISBLANK(AB84)),\nAND(ISTEXT(AF84),ISBLANK(AG84)),\nAND(ISTEXT(AK84),ISBLANK(AL84)),),1,0)","v":0},0,null,{"$f":"((K84*L84)+(O84*P84)+(S84*T84)+(X84*(Y84+Z84))+(AC84*(AD84+AE84))+(AH84*(AI84+AJ84))+(AM84*(AN84+AO84)))/60*IF(W84='Input|Setup'!$B$25,VLOOKUP(V84,bus_hours,7,0),VLOOKUP(V84,after_hours,7,0))","v":78.105888000000007},{"$f":"((K84*L84)+(O84*P84)+(S84*T84)+(X84*(Y84+Z84))+(AC84*(AD84+AE84))+(AH84*(AI84+AJ84))+(AM84*(AN84+AO84)))/60*IF(X84='Input|Setup'!$B$25,VLOOKUP(V84,bus_hours,8,0),VLOOKUP(V84,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},{"$f":"IF(OR(ISBLANK(AV84),_xlfn.ISFORMULA(AV84)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AW84),_xlfn.ISFORMULA(AW84)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AX84),_xlfn.ISFORMULA(AX84)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AY84),_xlfn.ISFORMULA(AY84)),0,1)","v":0},null,0]
[75,"OH2UGSPTBU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase","Business hours","Re-arrange connection assets at customer's request","Network Ancillary services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,45,"Technical Service Person","Business hours",1,31.5,45,"Technical Service Person","Business hours",1,31.5,45,null,null,null,null,null,0,0,null,{"$f":"((K85*L85)+(O85*P85)+(S85*T85)+(X85*(Y85+Z85))+(AC85*(AD85+AE85))+(AH85*(AI85+AJ85))+(AM85*(AN85+AO85)))/60*IF(W85='Input|Setup'!$B$25,VLOOKUP(V85,bus_hours,7,0),VLOOKUP(V85,after_hours,7,0))","v":78.105888000000007},{"$f":"((K85*L85)+(O85*P85)+(S85*T85)+(X85*(Y85+Z85))+(AC85*(AD85+AE85))+(AH85*(AI85+AJ85))+(AM85*(AN85+AO85)))/60*IF(X85='Input|Setup'!$B$25,VLOOKUP(V85,bus_hours,8,0),VLOOKUP(V85,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[76,"OH2UGSPAU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase","After hours","Re-arrange connection assets at customer's request","Network Ancillary services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,45,"Technical Service Person","After hours",1,31.5,45,"Technical Service Person","Business hours",1,31.5,45,null,null,null,null,null,0,0,null,{"$f":"((K86*L86)+(O86*P86)+(S86*T86)+(X86*(Y86+Z86))+(AC86*(AD86+AE86))+(AH86*(AI86+AJ86))+(AM86*(AN86+AO86)))/60*IF(W86='Input|Setup'!$B$25,VLOOKUP(V86,bus_hours,7,0),VLOOKUP(V86,after_hours,7,0))","v":88.824404744999995},{"$f":"((K86*L86)+(O86*P86)+(S86*T86)+(X86*(Y86+Z86))+(AC86*(AD86+AE86))+(AH86*(AI86+AJ86))+(AM86*(AN86+AO86)))/60*IF(X86='Input|Setup'!$B$25,VLOOKUP(V86,bus_hours,8,0),VLOOKUP(V86,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[77,"OH2UGSPTAU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase","After hours","Re-arrange connection assets at customer's request","Network Ancillary services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,45,"Technical Service Person","After hours",1,31.5,45,"Technical Service Person","After hours",1,31.5,45,null,null,null,null,null,0,0,null,{"$f":"((K87*L87)+(O87*P87)+(S87*T87)+(X87*(Y87+Z87))+(AC87*(AD87+AE87))+(AH87*(AI87+AJ87))+(AM87*(AN87+AO87)))/60*IF(W87='Input|Setup'!$B$25,VLOOKUP(V87,bus_hours,7,0),VLOOKUP(V87,after_hours,7,0))","v":88.824404744999995},{"$f":"((K87*L87)+(O87*P87)+(S87*T87)+(X87*(Y87+Z87))+(AC87*(AD87+AE87))+(AH87*(AI87+AJ87))+(AM87*(AN87+AO87)))/60*IF(X87='Input|Setup'!$B$25,VLOOKUP(V87,bus_hours,8,0),VLOOKUP(V87,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[78,"OH2UGMPBU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase","Business hours","Re-arrange connection assets at customer's request","Network Ancillary services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,60,"Technical Service Person","Business hours",1,31.5,60,"Technical Service Person","Business hours",1,31.5,60,null,null,null,null,null,0,0,null,{"$f":"((K88*L88)+(O88*P88)+(S88*T88)+(X88*(Y88+Z88))+(AC88*(AD88+AE88))+(AH88*(AI88+AJ88))+(AM88*(AN88+AO88)))/60*IF(W88='Input|Setup'!$B$25,VLOOKUP(V88,bus_hours,7,0),VLOOKUP(V88,after_hours,7,0))","v":93.42076800000001},{"$f":"((K88*L88)+(O88*P88)+(S88*T88)+(X88*(Y88+Z88))+(AC88*(AD88+AE88))+(AH88*(AI88+AJ88))+(AM88*(AN88+AO88)))/60*IF(X88='Input|Setup'!$B$25,VLOOKUP(V88,bus_hours,8,0),VLOOKUP(V88,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[79,"OH2UGMPTBU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase","Business hours","Re-arrange connection assets at customer's request","Network Ancillary services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,60,"Technical Service Person","Business hours",1,31.5,60,"Technical Service Person","Business hours",1,31.5,60,null,null,null,null,null,0,0,null,{"$f":"((K89*L89)+(O89*P89)+(S89*T89)+(X89*(Y89+Z89))+(AC89*(AD89+AE89))+(AH89*(AI89+AJ89))+(AM89*(AN89+AO89)))/60*IF(W89='Input|Setup'!$B$25,VLOOKUP(V89,bus_hours,7,0),VLOOKUP(V89,after_hours,7,0))","v":93.42076800000001},{"$f":"((K89*L89)+(O89*P89)+(S89*T89)+(X89*(Y89+Z89))+(AC89*(AD89+AE89))+(AH89*(AI89+AJ89))+(AM89*(AN89+AO89)))/60*IF(X89='Input|Setup'!$B$25,VLOOKUP(V89,bus_hours,8,0),VLOOKUP(V89,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[80,"OH2UGMPAU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase","After hours","Re-arrange connection assets at customer's request","Network Ancillary services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,60,"Technical Service Person","After hours",1,31.5,60,"Technical Service Person","After hours",1,31.5,60,null,null,null,null,null,0,0,null,{"$f":"((K90*L90)+(O90*P90)+(S90*T90)+(X90*(Y90+Z90))+(AC90*(AD90+AE90))+(AH90*(AI90+AJ90))+(AM90*(AN90+AO90)))/60*IF(W90='Input|Setup'!$B$25,VLOOKUP(V90,bus_hours,7,0),VLOOKUP(V90,after_hours,7,0))","v":106.240954695},{"$f":"((K90*L90)+(O90*P90)+(S90*T90)+(X90*(Y90+Z90))+(AC90*(AD90+AE90))+(AH90*(AI90+AJ90))+(AM90*(AN90+AO90)))/60*IF(X90='Input|Setup'!$B$25,VLOOKUP(V90,bus_hours,8,0),VLOOKUP(V90,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[81,"OH2UGMPTAU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase","After hours","Re-arrange connection assets at customer's request","Network Ancillary services","Traffic Control",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,60,"Technical Service Person","After hours",1,31.5,60,"Technical Service Person","After hours",1,31.5,60,null,null,null,null,null,0,0,null,{"$f":"((K91*L91)+(O91*P91)+(S91*T91)+(X91*(Y91+Z91))+(AC91*(AD91+AE91))+(AH91*(AI91+AJ91))+(AM91*(AN91+AO91)))/60*IF(W91='Input|Setup'!$B$25,VLOOKUP(V91,bus_hours,7,0),VLOOKUP(V91,after_hours,7,0))","v":106.240954695},{"$f":"((K91*L91)+(O91*P91)+(S91*T91)+(X91*(Y91+Z91))+(AC91*(AD91+AE91))+(AH91*(AI91+AJ91))+(AM91*(AN91+AO91)))/60*IF(X91='Input|Setup'!$B$25,VLOOKUP(V91,bus_hours,8,0),VLOOKUP(V91,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"Traffic control costs",0]
[82,"RM1MBU","Removal of Meter","Business hours","Removal of a meter (Type 5 & 6)\n","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"50% TSP/Contractor mix","Business hours",1,31.5,24,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K92*L92)+(O92*P92)+(S92*T92)+(X92*(Y92+Z92))+(AC92*(AD92+AE92))+(AH92*(AI92+AJ92))+(AM92*(AN92+AO92)))/60*IF(W92='Input|Setup'!$B$25,VLOOKUP(V92,bus_hours,7,0),VLOOKUP(V92,after_hours,7,0))","v":4.7220880000000003},{"$f":"((K92*L92)+(O92*P92)+(S92*T92)+(X92*(Y92+Z92))+(AC92*(AD92+AE92))+(AH92*(AI92+AJ92))+(AM92*(AN92+AO92)))/60*IF(X92='Input|Setup'!$B$25,VLOOKUP(V92,bus_hours,8,0),VLOOKUP(V92,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"50% of services performed by contractors",0]
[83,"RM2MBU","Removal of Meter","Business hours","Removal of a meter (Type 5 & 6)\n","Auxiliary metering services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"50% TSP/Contractor mix","Business hours",1,31.5,24,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K93*L93)+(O93*P93)+(S93*T93)+(X93*(Y93+Z93))+(AC93*(AD93+AE93))+(AH93*(AI93+AJ93))+(AM93*(AN93+AO93)))/60*IF(W93='Input|Setup'!$B$25,VLOOKUP(V93,bus_hours,7,0),VLOOKUP(V93,after_hours,7,0))","v":4.7220880000000003},{"$f":"((K93*L93)+(O93*P93)+(S93*T93)+(X93*(Y93+Z93))+(AC93*(AD93+AE93))+(AH93*(AI93+AJ93))+(AM93*(AN93+AO93)))/60*IF(X93='Input|Setup'!$B$25,VLOOKUP(V93,bus_hours,8,0),VLOOKUP(V93,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"50% of services performed by contractors",0]
[84,"RM1MAU","Removal of Meter","After hours","Removal of a meter (Type 5 & 6)\n","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,24,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K94*L94)+(O94*P94)+(S94*T94)+(X94*(Y94+Z94))+(AC94*(AD94+AE94))+(AH94*(AI94+AJ94))+(AM94*(AN94+AO94)))/60*IF(W94='Input|Setup'!$B$25,VLOOKUP(V94,bus_hours,7,0),VLOOKUP(V94,after_hours,7,0))","v":21.480411605},{"$f":"((K94*L94)+(O94*P94)+(S94*T94)+(X94*(Y94+Z94))+(AC94*(AD94+AE94))+(AH94*(AI94+AJ94))+(AM94*(AN94+AO94)))/60*IF(X94='Input|Setup'!$B$25,VLOOKUP(V94,bus_hours,8,0),VLOOKUP(V94,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[85,"MIMT1MBU","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","Business hours","Meter test","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,122.99999999999999,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K95*L95)+(O95*P95)+(S95*T95)+(X95*(Y95+Z95))+(AC95*(AD95+AE95))+(AH95*(AI95+AJ95))+(AM95*(AN95+AO95)))/60*IF(W95='Input|Setup'!$B$25,VLOOKUP(V95,bus_hours,7,0),VLOOKUP(V95,after_hours,7,0))","v":52.581088000000008},{"$f":"((K95*L95)+(O95*P95)+(S95*T95)+(X95*(Y95+Z95))+(AC95*(AD95+AE95))+(AH95*(AI95+AJ95))+(AM95*(AN95+AO95)))/60*IF(X95='Input|Setup'!$B$25,VLOOKUP(V95,bus_hours,8,0),VLOOKUP(V95,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[86,"MIMT2MBU","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","Business hours","Meter test","Auxiliary metering services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,130,"Technical Service Person","Business hours",1,31.5,130,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K96*L96)+(O96*P96)+(S96*T96)+(X96*(Y96+Z96))+(AC96*(AD96+AE96))+(AH96*(AI96+AJ96))+(AM96*(AN96+AO96)))/60*IF(W96='Input|Setup'!$B$25,VLOOKUP(V96,bus_hours,7,0),VLOOKUP(V96,after_hours,7,0))","v":109.92680533333335},{"$f":"((K96*L96)+(O96*P96)+(S96*T96)+(X96*(Y96+Z96))+(AC96*(AD96+AE96))+(AH96*(AI96+AJ96))+(AM96*(AN96+AO96)))/60*IF(X96='Input|Setup'!$B$25,VLOOKUP(V96,bus_hours,8,0),VLOOKUP(V96,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[87,"MIMT1MAU","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","After hours","Meter test","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,122.99999999999999,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K97*L97)+(O97*P97)+(S97*T97)+(X97*(Y97+Z97))+(AC97*(AD97+AE97))+(AH97*(AI97+AJ97))+(AM97*(AN97+AO97)))/60*IF(W97='Input|Setup'!$B$25,VLOOKUP(V97,bus_hours,7,0),VLOOKUP(V97,after_hours,7,0))","v":59.796821494999996},{"$f":"((K97*L97)+(O97*P97)+(S97*T97)+(X97*(Y97+Z97))+(AC97*(AD97+AE97))+(AH97*(AI97+AJ97))+(AM97*(AN97+AO97)))/60*IF(X97='Input|Setup'!$B$25,VLOOKUP(V97,bus_hours,8,0),VLOOKUP(V97,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[88,"MIMT2MAU","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","After hours","Meter test","Auxiliary metering services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,130,"Technical Service Person","After hours",1,31.5,130,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K98*L98)+(O98*P98)+(S98*T98)+(X98*(Y98+Z98))+(AC98*(AD98+AE98))+(AH98*(AI98+AJ98))+(AM98*(AN98+AO98)))/60*IF(W98='Input|Setup'!$B$25,VLOOKUP(V98,bus_hours,7,0),VLOOKUP(V98,after_hours,7,0))","v":125.01212519666666},{"$f":"((K98*L98)+(O98*P98)+(S98*T98)+(X98*(Y98+Z98))+(AC98*(AD98+AE98))+(AH98*(AI98+AJ98))+(AM98*(AN98+AO98)))/60*IF(X98='Input|Setup'!$B$25,VLOOKUP(V98,bus_hours,8,0),VLOOKUP(V98,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[89,"MINS1MBU","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","Business hours","Meter inspection and investigation on request","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"20% TSP/Contractor mix","Business hours",1,31.5,28,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K99*L99)+(O99*P99)+(S99*T99)+(X99*(Y99+Z99))+(AC99*(AD99+AE99))+(AH99*(AI99+AJ99))+(AM99*(AN99+AO99)))/60*IF(W99='Input|Setup'!$B$25,VLOOKUP(V99,bus_hours,7,0),VLOOKUP(V99,after_hours,7,0))","v":0.8099869866666668},{"$f":"((K99*L99)+(O99*P99)+(S99*T99)+(X99*(Y99+Z99))+(AC99*(AD99+AE99))+(AH99*(AI99+AJ99))+(AM99*(AN99+AO99)))/60*IF(X99='Input|Setup'!$B$25,VLOOKUP(V99,bus_hours,8,0),VLOOKUP(V99,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"80% of services performed by contractors",0]
[90,"MINS2MBU","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","Business hours","Meter inspection and investigation on request","Auxiliary metering services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,42,"Technical Service Person","Business hours",1,31.5,42,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K100*L100)+(O100*P100)+(S100*T100)+(X100*(Y100+Z100))+(AC100*(AD100+AE100))+(AH100*(AI100+AJ100))+(AM100*(AN100+AO100)))/60*IF(W100='Input|Setup'!$B$25,VLOOKUP(V100,bus_hours,7,0),VLOOKUP(V100,after_hours,7,0))","v":50.028608000000006},{"$f":"((K100*L100)+(O100*P100)+(S100*T100)+(X100*(Y100+Z100))+(AC100*(AD100+AE100))+(AH100*(AI100+AJ100))+(AM100*(AN100+AO100)))/60*IF(X100='Input|Setup'!$B$25,VLOOKUP(V100,bus_hours,8,0),VLOOKUP(V100,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[91,"MINSSUBU","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit","Business hours","Meter inspection and investigation on request","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,26,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K101*L101)+(O101*P101)+(S101*T101)+(X101*(Y101+Z101))+(AC101*(AD101+AE101))+(AH101*(AI101+AJ101))+(AM101*(AN101+AO101)))/60*IF(W101='Input|Setup'!$B$25,VLOOKUP(V101,bus_hours,7,0),VLOOKUP(V101,after_hours,7,0))","v":19.569013333333334},{"$f":"((K101*L101)+(O101*P101)+(S101*T101)+(X101*(Y101+Z101))+(AC101*(AD101+AE101))+(AH101*(AI101+AJ101))+(AM101*(AN101+AO101)))/60*IF(X101='Input|Setup'!$B$25,VLOOKUP(V101,bus_hours,8,0),VLOOKUP(V101,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[92,"MINSMUBU","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units","Business hours","Meter inspection and investigation on request","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,0,26,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K102*L102)+(O102*P102)+(S102*T102)+(X102*(Y102+Z102))+(AC102*(AD102+AE102))+(AH102*(AI102+AJ102))+(AM102*(AN102+AO102)))/60*IF(W102='Input|Setup'!$B$25,VLOOKUP(V102,bus_hours,7,0),VLOOKUP(V102,after_hours,7,0))","v":8.8485973333333341},{"$f":"((K102*L102)+(O102*P102)+(S102*T102)+(X102*(Y102+Z102))+(AC102*(AD102+AE102))+(AH102*(AI102+AJ102))+(AM102*(AN102+AO102)))/60*IF(X102='Input|Setup'!$B$25,VLOOKUP(V102,bus_hours,8,0),VLOOKUP(V102,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[93,"MRCLT1MBU","A request to make a change from one tariff to another tariff (Controlled Load)","Business hours","Meter reconfiguration","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"20% TSP/Contractor mix","Business hours",1,31.5,27,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K103*L103)+(O103*P103)+(S103*T103)+(X103*(Y103+Z103))+(AC103*(AD103+AE103))+(AH103*(AI103+AJ103))+(AM103*(AN103+AO103)))/60*IF(W103='Input|Setup'!$B$25,VLOOKUP(V103,bus_hours,7,0),VLOOKUP(V103,after_hours,7,0))","v":0.79637376000000015},{"$f":"((K103*L103)+(O103*P103)+(S103*T103)+(X103*(Y103+Z103))+(AC103*(AD103+AE103))+(AH103*(AI103+AJ103))+(AM103*(AN103+AO103)))/60*IF(X103='Input|Setup'!$B$25,VLOOKUP(V103,bus_hours,8,0),VLOOKUP(V103,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"80% of services performed by contractors",0]
[94,"MRCLT2MBU","A request to make a change from one tariff to another tariff (Controlled Load)","Business hours","Meter reconfiguration","Auxiliary metering services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,30,"Technical Service Person","Business hours",1,31.5,30,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K104*L104)+(O104*P104)+(S104*T104)+(X104*(Y104+Z104))+(AC104*(AD104+AE104))+(AH104*(AI104+AJ104))+(AM104*(AN104+AO104)))/60*IF(W104='Input|Setup'!$B$25,VLOOKUP(V104,bus_hours,7,0),VLOOKUP(V104,after_hours,7,0))","v":41.860672000000001},{"$f":"((K104*L104)+(O104*P104)+(S104*T104)+(X104*(Y104+Z104))+(AC104*(AD104+AE104))+(AH104*(AI104+AJ104))+(AM104*(AN104+AO104)))/60*IF(X104='Input|Setup'!$B$25,VLOOKUP(V104,bus_hours,8,0),VLOOKUP(V104,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[95,"MRCT1MBU","A request to make a change from one tariff to another tariff","Business hours","Meter reconfiguration","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"50% TSP/Contractor mix","Business hours",1,31.5,27,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K105*L105)+(O105*P105)+(S105*T105)+(X105*(Y105+Z105))+(AC105*(AD105+AE105))+(AH105*(AI105+AJ105))+(AM105*(AN105+AO105)))/60*IF(W105='Input|Setup'!$B$25,VLOOKUP(V105,bus_hours,7,0),VLOOKUP(V105,after_hours,7,0))","v":4.9773360000000002},{"$f":"((K105*L105)+(O105*P105)+(S105*T105)+(X105*(Y105+Z105))+(AC105*(AD105+AE105))+(AH105*(AI105+AJ105))+(AM105*(AN105+AO105)))/60*IF(X105='Input|Setup'!$B$25,VLOOKUP(V105,bus_hours,8,0),VLOOKUP(V105,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"50% of services performed by contractors",0]
[96,"MRCT1MAU","A request to make a change from one tariff to another tariff","After hours","Meter reconfiguration","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,27,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K106*L106)+(O106*P106)+(S106*T106)+(X106*(Y106+Z106))+(AC106*(AD106+AE106))+(AH106*(AI106+AJ106))+(AM106*(AN106+AO106)))/60*IF(W106='Input|Setup'!$B$25,VLOOKUP(V106,bus_hours,7,0),VLOOKUP(V106,after_hours,7,0))","v":22.641514934999996},{"$f":"((K106*L106)+(O106*P106)+(S106*T106)+(X106*(Y106+Z106))+(AC106*(AD106+AE106))+(AH106*(AI106+AJ106))+(AM106*(AN106+AO106)))/60*IF(X106='Input|Setup'!$B$25,VLOOKUP(V106,bus_hours,8,0),VLOOKUP(V106,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[97,"MRCT2MBU","A request to make a change from one tariff to another tariff","Business hours","Meter reconfiguration","Auxiliary metering services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,60,"Technical Service Person","Business hours",1,31.5,60,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K107*L107)+(O107*P107)+(S107*T107)+(X107*(Y107+Z107))+(AC107*(AD107+AE107))+(AH107*(AI107+AJ107))+(AM107*(AN107+AO107)))/60*IF(W107='Input|Setup'!$B$25,VLOOKUP(V107,bus_hours,7,0),VLOOKUP(V107,after_hours,7,0))","v":62.280512000000002},{"$f":"((K107*L107)+(O107*P107)+(S107*T107)+(X107*(Y107+Z107))+(AC107*(AD107+AE107))+(AH107*(AI107+AJ107))+(AM107*(AN107+AO107)))/60*IF(X107='Input|Setup'!$B$25,VLOOKUP(V107,bus_hours,8,0),VLOOKUP(V107,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[98,"MRCL1MBU","Change load control equipment (inc. time switch and relay install, modify and removal)","Business hours","Load control time switch","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"20% TSP/Contractor mix","Business hours",1,31.5,27,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K108*L108)+(O108*P108)+(S108*T108)+(X108*(Y108+Z108))+(AC108*(AD108+AE108))+(AH108*(AI108+AJ108))+(AM108*(AN108+AO108)))/60*IF(W108='Input|Setup'!$B$25,VLOOKUP(V108,bus_hours,7,0),VLOOKUP(V108,after_hours,7,0))","v":0.79637376000000015},{"$f":"((K108*L108)+(O108*P108)+(S108*T108)+(X108*(Y108+Z108))+(AC108*(AD108+AE108))+(AH108*(AI108+AJ108))+(AM108*(AN108+AO108)))/60*IF(X108='Input|Setup'!$B$25,VLOOKUP(V108,bus_hours,8,0),VLOOKUP(V108,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"80% of services performed by contractors",0]
[99,"MRCL2MBU","Change load control equipment (inc. time switch and relay install, modify and removal)","Business hours","Load control time switch","Auxiliary metering services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,30,"Technical Service Person","Business hours",1,31.5,30,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K109*L109)+(O109*P109)+(S109*T109)+(X109*(Y109+Z109))+(AC109*(AD109+AE109))+(AH109*(AI109+AJ109))+(AM109*(AN109+AO109)))/60*IF(W109='Input|Setup'!$B$25,VLOOKUP(V109,bus_hours,7,0),VLOOKUP(V109,after_hours,7,0))","v":41.860672000000001},{"$f":"((K109*L109)+(O109*P109)+(S109*T109)+(X109*(Y109+Z109))+(AC109*(AD109+AE109))+(AH109*(AI109+AJ109))+(AM109*(AN109+AO109)))/60*IF(X109='Input|Setup'!$B$25,VLOOKUP(V109,bus_hours,8,0),VLOOKUP(V109,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[100,"MM1MBU","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","Business hours","Metering alteration","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"50% TSP/Contractor mix","Business hours",1,31.5,43,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K110*L110)+(O110*P110)+(S110*T110)+(X110*(Y110+Z110))+(AC110*(AD110+AE110))+(AH110*(AI110+AJ110))+(AM110*(AN110+AO110)))/60*IF(W110='Input|Setup'!$B$25,VLOOKUP(V110,bus_hours,7,0),VLOOKUP(V110,after_hours,7,0))","v":6.3386586666666673},{"$f":"((K110*L110)+(O110*P110)+(S110*T110)+(X110*(Y110+Z110))+(AC110*(AD110+AE110))+(AH110*(AI110+AJ110))+(AM110*(AN110+AO110)))/60*IF(X110='Input|Setup'!$B$25,VLOOKUP(V110,bus_hours,8,0),VLOOKUP(V110,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"50% of services performed by contractors",0]
[101,"MM2MBU","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","Business hours","Metering alteration","Auxiliary metering services","CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,136,"Technical Service Person","Business hours",1,31.5,136,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K111*L111)+(O111*P111)+(S111*T111)+(X111*(Y111+Z111))+(AC111*(AD111+AE111))+(AH111*(AI111+AJ111))+(AM111*(AN111+AO111)))/60*IF(W111='Input|Setup'!$B$25,VLOOKUP(V111,bus_hours,7,0),VLOOKUP(V111,after_hours,7,0))","v":114.01077333333333},{"$f":"((K111*L111)+(O111*P111)+(S111*T111)+(X111*(Y111+Z111))+(AC111*(AD111+AE111))+(AH111*(AI111+AJ111))+(AM111*(AN111+AO111)))/60*IF(X111='Input|Setup'!$B$25,VLOOKUP(V111,bus_hours,8,0),VLOOKUP(V111,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[102,"SRCRBU","Customer requests a check read, transfer read or validation of an estimated read on the meter, may be due to reported error in the meter reading. This is only used to check the accuracy of the meter reading","Business hours","Meter reading","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"100% of services performed by contractors",0]
[103,"RNRRBU","Site remains active and reading undertaken upon customer move in. Retail requested","Business hours","Meter reading","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"100% of services performed by contractors",0]
[104,"SRTRBU","Special meter reading excluding final read. Retailer or customer requested","Business hours","Meter reading","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"100% of services performed by contractors",0]
[105,"LPDBU","Provision of load profile data where available – Retailer requested","Business hours","Type 6 non standard metering data services","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,30,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,{"$f":"6.32418353605613*(1+'Input|Indirect Cost Rates'!$D$10)","v":6.8756523404002241},null,{"$f":"((K115*L115)+(O115*P115)+(S115*T115)+(X115*(Y115+Z115))+(AC115*(AD115+AE115))+(AH115*(AI115+AJ115))+(AM115*(AN115+AO115)))/60*IF(W115='Input|Setup'!$B$25,VLOOKUP(V115,bus_hours,7,0),VLOOKUP(V115,after_hours,7,0))","v":20.930336},{"$f":"((K115*L115)+(O115*P115)+(S115*T115)+(X115*(Y115+Z115))+(AC115*(AD115+AE115))+(AH115*(AI115+AJ115))+(AM115*(AN115+AO115)))/60*IF(X115='Input|Setup'!$B$25,VLOOKUP(V115,bus_hours,8,0),VLOOKUP(V115,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[106,"AAMRBU","Reseal and inspection of meter after customer initiated work","Business hours","Reseal","Auxiliary metering services","No CT",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"20% TSP/Contractor mix","Business hours",1,31.5,15,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K116*L116)+(O116*P116)+(S116*T116)+(X116*(Y116+Z116))+(AC116*(AD116+AE116))+(AH116*(AI116+AJ116))+(AM116*(AN116+AO116)))/60*IF(W116='Input|Setup'!$B$25,VLOOKUP(V116,bus_hours,7,0),VLOOKUP(V116,after_hours,7,0))","v":0.63301504000000008},{"$f":"((K116*L116)+(O116*P116)+(S116*T116)+(X116*(Y116+Z116))+(AC116*(AD116+AE116))+(AH116*(AI116+AJ116))+(AM116*(AN116+AO116)))/60*IF(X116='Input|Setup'!$B$25,VLOOKUP(V116,bus_hours,8,0),VLOOKUP(V116,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"80% of services performed by contractors",0]
[107,"USV1MBU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 1 crew","Business hours","Unfulfilled site visit","Network Ancillary services","Technical ",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,10.200000000000001,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K117*L117)+(O117*P117)+(S117*T117)+(X117*(Y117+Z117))+(AC117*(AD117+AE117))+(AH117*(AI117+AJ117))+(AM117*(AN117+AO117)))/60*IF(W117='Input|Setup'!$B$25,VLOOKUP(V117,bus_hours,7,0),VLOOKUP(V117,after_hours,7,0))","v":14.191788800000001},{"$f":"((K117*L117)+(O117*P117)+(S117*T117)+(X117*(Y117+Z117))+(AC117*(AD117+AE117))+(AH117*(AI117+AJ117))+(AM117*(AN117+AO117)))/60*IF(X117='Input|Setup'!$B$25,VLOOKUP(V117,bus_hours,8,0),VLOOKUP(V117,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[108,"USV2MBU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 2 crews","Business hours","Unfulfilled site visit","Network Ancillary services","Technical ",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","Business hours",1,31.5,10.200000000000001,"Technical Service Person","Business hours",1,31.5,10.200000000000001,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K118*L118)+(O118*P118)+(S118*T118)+(X118*(Y118+Z118))+(AC118*(AD118+AE118))+(AH118*(AI118+AJ118))+(AM118*(AN118+AO118)))/60*IF(W118='Input|Setup'!$B$25,VLOOKUP(V118,bus_hours,7,0),VLOOKUP(V118,after_hours,7,0))","v":28.383577600000002},{"$f":"((K118*L118)+(O118*P118)+(S118*T118)+(X118*(Y118+Z118))+(AC118*(AD118+AE118))+(AH118*(AI118+AJ118))+(AM118*(AN118+AO118)))/60*IF(X118='Input|Setup'!$B$25,VLOOKUP(V118,bus_hours,8,0),VLOOKUP(V118,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[109,"USV1MAU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 1 crew","After hours","Unfulfilled site visit","Network Ancillary services","Technical ",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,10.200000000000001,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K119*L119)+(O119*P119)+(S119*T119)+(X119*(Y119+Z119))+(AC119*(AD119+AE119))+(AH119*(AI119+AJ119))+(AM119*(AN119+AO119)))/60*IF(W119='Input|Setup'!$B$25,VLOOKUP(V119,bus_hours,7,0),VLOOKUP(V119,after_hours,7,0))","v":16.139336286999999},{"$f":"((K119*L119)+(O119*P119)+(S119*T119)+(X119*(Y119+Z119))+(AC119*(AD119+AE119))+(AH119*(AI119+AJ119))+(AM119*(AN119+AO119)))/60*IF(X119='Input|Setup'!$B$25,VLOOKUP(V119,bus_hours,8,0),VLOOKUP(V119,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[110,"USV2MAU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 2 crews","After hours","Unfulfilled site visit","Network Ancillary services","Technical ",0,null,null,null,null,null,null,null,null,null,null,null,null,0,"Technical Service Person","After hours",1,31.5,10.200000000000001,"Technical Service Person","After hours",1,31.5,10.200000000000001,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K120*L120)+(O120*P120)+(S120*T120)+(X120*(Y120+Z120))+(AC120*(AD120+AE120))+(AH120*(AI120+AJ120))+(AM120*(AN120+AO120)))/60*IF(W120='Input|Setup'!$B$25,VLOOKUP(V120,bus_hours,7,0),VLOOKUP(V120,after_hours,7,0))","v":32.278672573999998},{"$f":"((K120*L120)+(O120*P120)+(S120*T120)+(X120*(Y120+Z120))+(AC120*(AD120+AE120))+(AH120*(AI120+AJ120))+(AM120*(AN120+AO120)))/60*IF(X120='Input|Setup'!$B$25,VLOOKUP(V120,bus_hours,8,0),VLOOKUP(V120,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[111,"USVNTBU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party. Wasted travel time.","Business hours","Unfulfilled site visit","Network Ancillary services","Non-technical",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"100% of services performed by contractors",0]
[112,"USVNTAU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party. Wasted travel time.","After hours","Unfulfilled site visit","Network Ancillary services","Non-technical",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,"100% of services performed by contractors",0]
[113,"NEW_001","Search Fees","Business hours","Other","Network Ancillary services","No CT",0,"Administrative","Business hours",1,30,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,0,0,null,{"$f":"((K123*L123)+(O123*P123)+(S123*T123)+(X123*(Y123+Z123))+(AC123*(AD123+AE123))+(AH123*(AI123+AJ123))+(AM123*(AN123+AO123)))/60*IF(W123='Input|Setup'!$B$25,VLOOKUP(I123,bus_hours,7,0),VLOOKUP(I123,after_hours,7,0))","v":9.6453868965056557},{"$f":"((K123*L123)+(O123*P123)+(S123*T123)+(X123*(Y123+Z123))+(AC123*(AD123+AE123))+(AH123*(AI123+AJ123))+(AM123*(AN123+AO123)))/60*IF(X123='Input|Setup'!$B$25,VLOOKUP(I123,bus_hours,8,0),VLOOKUP(I123,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[114,"NEW_002","Search Fees - Urgent","Business hours","Other","Network Ancillary services","No CT",{"$f":"IF(AND(ISTEXT(C124),OR(ISBLANK(D124),ISBLANK(E124))),1,0)","v":0},"Administrative","Business hours",1,{"$f":"+L123*1.25","v":37.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"((K124*L124)+(O124*P124)+(S124*T124)+(X124*(Y124+Z124))+(AC124*(AD124+AE124))+(AH124*(AI124+AJ124))+(AM124*(AN124+AO124)))/60*IF(W124='Input|Setup'!$B$25,VLOOKUP(I124,bus_hours,7,0),VLOOKUP(I124,after_hours,7,0))","v":12.05673362063207},{"$f":"((K124*L124)+(O124*P124)+(S124*T124)+(X124*(Y124+Z124))+(AC124*(AD124+AE124))+(AH124*(AI124+AJ124))+(AM124*(AN124+AO124)))/60*IF(X124='Input|Setup'!$B$25,VLOOKUP(I124,bus_hours,8,0),VLOOKUP(I124,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[115,"NEW_003","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed remotely","Business hours","De-energisation","Connection application and management services","No CT",{"$f":"IF(AND(ISTEXT(C125),OR(ISBLANK(D125),ISBLANK(E125))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(I125),ISBLANK(J125)),\nAND(ISTEXT(M125),ISBLANK(N125)),\nAND(ISTEXT(Q125),ISBLANK(R125))),1,0)","v":0},"Para Professional","Business hours",1,0,30,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(V125),ISBLANK(W125)),\nAND(ISTEXT(AA125),ISBLANK(AB125)),\nAND(ISTEXT(AF125),ISBLANK(AG125)),\nAND(ISTEXT(AK125),ISBLANK(AL125)),),1,0)","v":0},0,null,{"$f":"((K125*L125)+(O125*P125)+(S125*T125)+(X125*(Y125+Z125))+(AC125*(AD125+AE125))+(AH125*(AI125+AJ125))+(AM125*(AN125+AO125)))/60*IF(W125='Input|Setup'!$B$25,VLOOKUP(V125,bus_hours,7,0),VLOOKUP(V125,after_hours,7,0))","v":11.409839999999999},{"$f":"((K125*L125)+(O125*P125)+(S125*T125)+(X125*(Y125+Z125))+(AC125*(AD125+AE125))+(AH125*(AI125+AJ125))+(AM125*(AN125+AO125)))/60*IF(X125='Input|Setup'!$B$25,VLOOKUP(V125,bus_hours,8,0),VLOOKUP(V125,after_hours,8,0))","v":0},null,{"$f":"+'Input|Indirect Cost Rates'!$D$25","v":0.43725386461615756},{"$f":"+'Input|Indirect Cost Rates'!$D$26","v":0.14816810344827588},{"$f":"+'Input|Indirect Cost Rates'!$D$37","v":0},{"$f":"+'Input|Indirect Cost Rates'!$D$46","v":0},0,0,0,0,null,0]
[{"$f":"IFERROR(A125+1,\"\")","v":116},null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(C126),OR(ISBLANK(D126),ISBLANK(E126))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(I126),ISBLANK(J126)),\nAND(ISTEXT(M126),ISBLANK(N126)),\nAND(ISTEXT(Q126),ISBLANK(R126))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(V126),ISBLANK(W126)),\nAND(ISTEXT(AA126),ISBLANK(AB126)),\nAND(ISTEXT(AF126),ISBLANK(AG126)),\nAND(ISTEXT(AK126),ISBLANK(AL126)),),1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(AV126),_xlfn.ISFORMULA(AV126)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AW126),_xlfn.ISFORMULA(AW126)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AX126),_xlfn.ISFORMULA(AX126)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AY126),_xlfn.ISFORMULA(AY126)),0,1)","v":0},null,0]
[{"$f":"IFERROR(A126+1,\"\")","v":117},null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(C127),OR(ISBLANK(D127),ISBLANK(E127))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(I127),ISBLANK(J127)),\nAND(ISTEXT(M127),ISBLANK(N127)),\nAND(ISTEXT(Q127),ISBLANK(R127))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(V127),ISBLANK(W127)),\nAND(ISTEXT(AA127),ISBLANK(AB127)),\nAND(ISTEXT(AF127),ISBLANK(AG127)),\nAND(ISTEXT(AK127),ISBLANK(AL127)),),1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(AV127),_xlfn.ISFORMULA(AV127)),0,1)","v":0},null,null,null,null,0]
[{"$f":"IFERROR(A127+1,\"\")","v":118},null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(C128),OR(ISBLANK(D128),ISBLANK(E128))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(I128),ISBLANK(J128)),\nAND(ISTEXT(M128),ISBLANK(N128)),\nAND(ISTEXT(Q128),ISBLANK(R128))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(V128),ISBLANK(W128)),\nAND(ISTEXT(AA128),ISBLANK(AB128)),\nAND(ISTEXT(AF128),ISBLANK(AG128)),\nAND(ISTEXT(AK128),ISBLANK(AL128)),),1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(AV128),_xlfn.ISFORMULA(AV128)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AW128),_xlfn.ISFORMULA(AW128)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AX128),_xlfn.ISFORMULA(AX128)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AY128),_xlfn.ISFORMULA(AY128)),0,1)","v":0},null,{"$f":"IF(AND(OR(AT128=\"\",AT128=0),BD128=\"\"),0,IF(AND(AT128<>\"\",AT128<>0,BD128=\"\"),1,0))","v":0}]
[{"$f":"IFERROR(A128+1,\"\")","v":119},null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(C129),OR(ISBLANK(D129),ISBLANK(E129))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[120,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[121,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[122,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[123,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[124,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[125,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[126,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[127,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[128,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[129,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[130,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[131,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[132,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[133,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[134,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[135,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[136,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[137,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[138,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[139,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[140,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[141,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[142,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[143,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[144,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[145,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[146,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[147,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[148,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[149,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[150,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[151,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[152,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[153,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[154,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[155,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[156,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[157,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[158,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[159,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[160,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[161,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[162,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[163,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[164,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[165,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[166,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[167,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[168,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[169,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[170,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[171,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[172,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[173,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[174,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[175,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[176,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[177,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[178,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[179,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[180,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[181,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[182,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(I192),ISBLANK(J192)),\nAND(ISTEXT(M192),ISBLANK(N192)),\nAND(ISTEXT(Q192),ISBLANK(R192))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(V192),ISBLANK(W192)),\nAND(ISTEXT(AA192),ISBLANK(AB192)),\nAND(ISTEXT(AF192),ISBLANK(AG192)),\nAND(ISTEXT(AK192),ISBLANK(AL192)),),1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(AV192),_xlfn.ISFORMULA(AV192)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AW192),_xlfn.ISFORMULA(AW192)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AX192),_xlfn.ISFORMULA(AX192)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AY192),_xlfn.ISFORMULA(AY192)),0,1)","v":0},null,{"$f":"IF(AND(OR(AT192=\"\",AT192=0),BD192=\"\"),0,IF(AND(AT192<>\"\",AT192<>0,BD192=\"\"),1,0))","v":0}]
[{"$f":"IFERROR(A192+1,\"\")","v":183},null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(C193),OR(ISBLANK(D193),ISBLANK(E193))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[184,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[185,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[186,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[187,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[188,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[189,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[190,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[191,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[192,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[193,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[194,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[195,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[196,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[197,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[198,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[199,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[200,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[201,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[202,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[203,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[204,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[205,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[206,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[207,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[208,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[209,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[210,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[211,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[212,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[213,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[214,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[215,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[216,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[217,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[218,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[219,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[220,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[221,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[222,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[223,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[224,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[225,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[226,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[227,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[228,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[229,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[230,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[231,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[232,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[233,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[234,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[235,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[236,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[237,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[238,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[239,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[240,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[241,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[242,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[243,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[244,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[245,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[246,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(I256),ISBLANK(J256)),\nAND(ISTEXT(M256),ISBLANK(N256)),\nAND(ISTEXT(Q256),ISBLANK(R256))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(V256),ISBLANK(W256)),\nAND(ISTEXT(AA256),ISBLANK(AB256)),\nAND(ISTEXT(AF256),ISBLANK(AG256)),\nAND(ISTEXT(AK256),ISBLANK(AL256)),),1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(AV256),_xlfn.ISFORMULA(AV256)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AW256),_xlfn.ISFORMULA(AW256)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AX256),_xlfn.ISFORMULA(AX256)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AY256),_xlfn.ISFORMULA(AY256)),0,1)","v":0},null,{"$f":"IF(AND(OR(AT256=\"\",AT256=0),BD256=\"\"),0,IF(AND(AT256<>\"\",AT256<>0,BD256=\"\"),1,0))","v":0}]
[{"$f":"IFERROR(A256+1,\"\")","v":247},null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(C257),OR(ISBLANK(D257),ISBLANK(E257))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[248,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[249,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[250,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[251,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[252,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[253,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[254,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[255,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[256,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[257,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[258,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[259,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[260,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[261,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[262,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[263,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[264,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[265,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[266,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[267,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[268,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[269,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[270,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[271,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[272,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[273,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[274,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[275,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[276,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[277,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[278,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[279,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[280,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[281,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[282,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[283,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[284,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[285,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[286,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[287,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[288,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[289,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[290,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[291,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[292,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[293,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[294,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[295,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[296,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[297,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[298,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[299,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[300,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[301,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[302,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[303,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[304,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[305,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[306,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[307,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[308,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[309,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[310,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(I320),ISBLANK(J320)),\nAND(ISTEXT(M320),ISBLANK(N320)),\nAND(ISTEXT(Q320),ISBLANK(R320))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(V320),ISBLANK(W320)),\nAND(ISTEXT(AA320),ISBLANK(AB320)),\nAND(ISTEXT(AF320),ISBLANK(AG320)),\nAND(ISTEXT(AK320),ISBLANK(AL320)),),1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(AV320),_xlfn.ISFORMULA(AV320)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AW320),_xlfn.ISFORMULA(AW320)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AX320),_xlfn.ISFORMULA(AX320)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AY320),_xlfn.ISFORMULA(AY320)),0,1)","v":0},null,{"$f":"IF(AND(OR(AT320=\"\",AT320=0),BD320=\"\"),0,IF(AND(AT320<>\"\",AT320<>0,BD320=\"\"),1,0))","v":0}]
[{"$f":"IFERROR(A320+1,\"\")","v":311},null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(C321),OR(ISBLANK(D321),ISBLANK(E321))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[312,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[313,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[314,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[315,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[316,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[317,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[318,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[319,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[320,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[321,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[322,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[323,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[324,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[325,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[326,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[327,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[328,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[329,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[330,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[331,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[332,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[333,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[334,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[335,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[336,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[337,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[338,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[339,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[340,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[341,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[342,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[343,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[344,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[345,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[346,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[347,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[348,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[349,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[350,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[351,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[352,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[353,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[354,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[355,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[356,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[357,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[358,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[359,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[360,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[361,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[362,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[363,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[364,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[365,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[366,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[367,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[368,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[369,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[370,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[371,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[372,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[373,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[374,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(I384),ISBLANK(J384)),\nAND(ISTEXT(M384),ISBLANK(N384)),\nAND(ISTEXT(Q384),ISBLANK(R384))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(V384),ISBLANK(W384)),\nAND(ISTEXT(AA384),ISBLANK(AB384)),\nAND(ISTEXT(AF384),ISBLANK(AG384)),\nAND(ISTEXT(AK384),ISBLANK(AL384)),),1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(AV384),_xlfn.ISFORMULA(AV384)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AW384),_xlfn.ISFORMULA(AW384)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AX384),_xlfn.ISFORMULA(AX384)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AY384),_xlfn.ISFORMULA(AY384)),0,1)","v":0},null,{"$f":"IF(AND(OR(AT384=\"\",AT384=0),BD384=\"\"),0,IF(AND(AT384<>\"\",AT384<>0,BD384=\"\"),1,0))","v":0}]
[{"$f":"IFERROR(A384+1,\"\")","v":375},null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(C385),OR(ISBLANK(D385),ISBLANK(E385))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[376,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[377,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[378,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[379,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[380,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[381,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[382,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[383,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[384,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[385,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[386,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[387,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[388,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[389,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[390,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[391,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[392,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[393,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[394,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[395,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[396,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[397,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[398,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[399,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[400,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[401,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[402,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[403,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[404,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[405,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[406,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[407,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[408,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[409,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[410,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[411,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[412,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[413,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[414,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[415,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[416,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[417,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[418,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[419,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[420,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[421,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[422,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[423,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[424,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[425,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[426,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[427,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[428,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[429,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[430,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[431,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[432,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[433,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[434,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[435,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[436,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[437,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[438,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(I448),ISBLANK(J448)),\nAND(ISTEXT(M448),ISBLANK(N448)),\nAND(ISTEXT(Q448),ISBLANK(R448))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(\nAND(ISTEXT(V448),ISBLANK(W448)),\nAND(ISTEXT(AA448),ISBLANK(AB448)),\nAND(ISTEXT(AF448),ISBLANK(AG448)),\nAND(ISTEXT(AK448),ISBLANK(AL448)),),1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(AV448),_xlfn.ISFORMULA(AV448)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AW448),_xlfn.ISFORMULA(AW448)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AX448),_xlfn.ISFORMULA(AX448)),0,1)","v":0},{"$f":"IF(OR(ISBLANK(AY448),_xlfn.ISFORMULA(AY448)),0,1)","v":0},null,{"$f":"IF(AND(OR(AT448=\"\",AT448=0),BD448=\"\"),0,IF(AND(AT448<>\"\",AT448<>0,BD448=\"\"),1,0))","v":0}]
[{"$f":"IFERROR(A448+1,\"\")","v":439},null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(C449),OR(ISBLANK(D449),ISBLANK(E449))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[440,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[441,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[442,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[443,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[444,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[445,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[446,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[447,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[448,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[449,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[450,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[451,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[452,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[453,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[454,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[455,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[456,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[457,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[458,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[459,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[460,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[461,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[462,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[463,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[464,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[465,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[466,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[467,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[468,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[469,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[470,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[471,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[472,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[473,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[474,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[475,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[476,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[477,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[478,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[479,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[480,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[481,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[482,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[483,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[484,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[485,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[486,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[487,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[488,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]
[489,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0]

{"sheet":"Input|Fee Based Mapping","index":10,"n_rows":499,"n_cols":27,"rows_kept":499,"cut":false,"hidden":false,"merged":[[8,4,8,8],[8,22,8,26],[2,12,2,15]]}
[null,{"$f":"IFERROR(Index!B1,\"\")","v":"AER ANS Forecast Model"},null,"Key:","Input",null,"Sheet Validation",{"$f":"'Model Validation'!C15","v":1}]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255),\"\")","v":"Input|Fee Based Mapping"},null,null,"Formula"]
[null,null,null,null,null,null,null,null,null,null,null,null,"For AER input"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"E11","v":"2020-21"},{"$f":"F11","v":"2021-22"},{"$f":"G11","v":"2022-23"},{"$f":"H11","v":"2023-24"},{"$f":"I11","v":"2024-25"},null,null,null,null,null,null,{"$f":"IFERROR('Input|Setup'!$E$6,\"\")","v":"2025-26"},{"$f":"IFERROR((LEFT(W4,4)+1&IF(MID(W4,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(W4,6,2)+1,100),\"00\"))),\"\")","v":"2026-27"},{"$f":"IFERROR((LEFT(X4,4)+1&IF(MID(X4,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(X4,6,2)+1,100),\"00\"))),\"\")","v":"2027-28"},{"$f":"IFERROR((LEFT(Y4,4)+1&IF(MID(Y4,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(Y4,6,2)+1,100),\"00\"))),\"\")","v":"2028-29"},{"$f":"IFERROR((LEFT(Z4,4)+1&IF(MID(Z4,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(Z4,6,2)+1,100),\"00\"))),\"\")","v":"2029-30"}]
[null,null,null,null,null,null,null,null,null,null,null,"CPI",2.2739900899011012E-2,2.2739900899011012E-2,2.2739900899011012E-2,2.2739900899011012E-2,null,null,null,null,null,null,"CPI",{"$f":"'Input|Escalations'!J16","v":2.7997811278454687E-2},{"$f":"'Input|Escalations'!K16","v":2.5000000000000001E-2},{"$f":"'Input|Escalations'!L16","v":2.5000000000000001E-2},{"$f":"'Input|Escalations'!M16","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"X factors",-9.8252646141938002E-3,-1.0493456191476618E-2,-1.0262247478872492E-2,-9.6681803386212059E-3,null,null,null,null,null,null,"X factors",{"$f":"'Input|Escalations'!J27","v":-9.8611007932502479E-3},{"$f":"'Input|Escalations'!K27","v":-8.4436518056068104E-3},{"$f":"'Input|Escalations'!L27","v":-1.0512472688202901E-2},{"$f":"'Input|Escalations'!M27","v":-1.2367452017459594E-2}]
[]
[]
[null,"8.1 Current regulatory period - Fee based services",null,"Mapping categories",{"$f":"IFERROR(\"Approved price, $ ($nominal)\",\"\")","v":"Approved price, $ ($nominal)"},null,null,null,null,null,"AER final decision\n($ nominal)",null,null,null,null,null,null,null,"8.2 Forecast regulatory period - Fee based services",null,null,null,{"$f":"IFERROR(\"Price of service, $ ($,nominal)\",\"\")","v":"Price of service, $ ($,nominal)"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L12:L499)=0,0,1)","v":1},{"$f":"IF(SUM(M12:M499)=0,0,1)","v":1},{"$f":"IF(SUM(N12:N499)=0,0,1)","v":1},{"$f":"IF(SUM(O12:O499)=0,0,1)","v":1},{"$f":"IF(SUM(P12:P499)=0,0,1)","v":1}]
[null,"Service code","Fee based service","Hours\n(List)","2020-21","2021-22","2022-23","2023-24","2024-25",null,"2025-26",{"$f":"E11","v":"2020-21"},{"$f":"F11","v":"2021-22"},{"$f":"G11","v":"2022-23"},{"$f":"H11","v":"2023-24"},{"$f":"I11","v":"2024-25"},null,null,null,"Fee based service",{"$f":"'Input|Setup'!$B$24","v":"Hours"},{"$f":"'Input|Setup'!E30","v":"Service Grouping"},{"$f":"'Input|Setup'!E11","v":"2025-26"},{"$f":"LEFT(W11,4)+1&\"-\"&RIGHT(W11,2)+1","v":"2026-27"},{"$f":"LEFT(X11,4)+1&\"-\"&RIGHT(X11,2)+1","v":"2027-28"},{"$f":"LEFT(Y11,4)+1&\"-\"&RIGHT(Y11,2)+1","v":"2028-29"},{"$f":"LEFT(Z11,4)+1&\"-\"&RIGHT(Z11,2)+1","v":"2029-30"}]
[{"$f":"'Input|Fee Based|EGX'!A11","v":1},"DNV1MBU","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","Business hours",67.23,68.47,71.61,73.989999999999995,76.400000000000006,null,null,{"$f":"IF(E12<=K12,0,1)","v":1},{"$f":"IF(F12<=$K12*(1+M$5)*(1-M$6),0,1)","v":1},{"$f":"IF(G12<=$K12*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6),0,1)","v":1},{"$f":"IF(H12<=$K12*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6),0,1)","v":1},{"$f":"IF(I12<=$K12*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6)*(1+P$5)*(1-P$6),0,1)","v":1},null,{"$f":"'Input|Fee Based|EGX'!A11","v":1},{"$f":"'Calc|Fee Based'!B10","v":"DNV1MBU"},{"$f":"'Calc|Fee Based'!C10","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Calc|Fee Based'!D10","v":"Business hours"},{"$f":"'Calc|Fee Based'!F10","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H10","v":129.26196703228999},{"$f":"W12*(1+X$5)*(1-X$6)","v":134.19137231449162},138.7075484760725,143.66985048585164,149.08284747979329]
[{"$f":"'Input|Fee Based|EGX'!A12","v":2},"DNV2MBU","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","Business hours",349.49,355.96,372.28,384.65,397.2,null,null,{"$f":"IF(E13<=K13,0,1)","v":1},1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A12","v":2},{"$f":"'Calc|Fee Based'!B11","v":"DNV2MBU"},{"$f":"'Calc|Fee Based'!C11","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Calc|Fee Based'!D11","v":"Business hours"},{"$f":"'Calc|Fee Based'!F11","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H11","v":493.2592574758134},512.06969990617449,529.30327410619338,548.23924932698628,568.89506123555407]
[{"$f":"'Input|Fee Based|EGX'!A13","v":3},"DN$1MBU","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","Business hours",85.23,86.81,90.79,93.81,96.87,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A13","v":3},{"$f":"'Calc|Fee Based'!B12","v":"DN$1MBU"},{"$f":"'Calc|Fee Based'!C12","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Calc|Fee Based'!D12","v":"Business hours"},{"$f":"'Calc|Fee Based'!F12","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H12","v":181.16053132033915},188.06908841968959,194.3985052756459,201.35316710930817,208.93947756064847]
[{"$f":"'Input|Fee Based|EGX'!A14","v":4},"DN$2MBU","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","Business hours",349.49,355.96,372.28,384.65,397.2,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A14","v":4},{"$f":"'Calc|Fee Based'!B13","v":"DN$2MBU"},{"$f":"'Calc|Fee Based'!C13","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"'Calc|Fee Based'!D13","v":"Business hours"},{"$f":"'Calc|Fee Based'!F13","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H13","v":493.2592574758134},512.06969990617449,529.30327410619338,548.23924932698628,568.89506123555407]
[{"$f":"'Input|Fee Based|EGX'!A15","v":5},"DNMS1MBU","Retailer requested de-energisation (MSS)","Business hours",39.79,40.53,42.39,43.8,45.23,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A15","v":5},{"$f":"'Calc|Fee Based'!B14","v":"DNMS1MBU"},{"$f":"'Calc|Fee Based'!C14","v":"Retailer requested de-energisation (MSS)"},{"$f":"'Calc|Fee Based'!D14","v":"Business hours"},{"$f":"'Calc|Fee Based'!F14","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H14","v":134.72359961461194},139.86128426249905,144.56827985409399,149.7402511963316,155.3819604822867]
[{"$f":"'Input|Fee Based|EGX'!A16","v":6},"DNS$1MBU","Retailer requested de-energisation (MSS)","Business hours",62.26,63.41,66.319999999999993,68.52,70.760000000000005,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A16","v":6},{"$f":"'Calc|Fee Based'!B15","v":"DNS$1MBU"},{"$f":"'Calc|Fee Based'!C15","v":"Retailer requested de-energisation (MSS)"},{"$f":"'Calc|Fee Based'!D15","v":"Business hours"},{"$f":"'Calc|Fee Based'!F15","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H15","v":175.24371793406254},181.92663734717212,188.04933159027394,194.77684992896778,202.11538685644061]
[{"$f":"'Input|Fee Based|EGX'!A17","v":7},"RN$1MBU","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","Business hours",79.53,81,84.71,87.53,90.39,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A17","v":7},{"$f":"'Calc|Fee Based'!B16","v":"RN$1MBU"},{"$f":"'Calc|Fee Based'!C16","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"'Calc|Fee Based'!D16","v":"Business hours"},{"$f":"'Calc|Fee Based'!F16","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H16","v":206.09007650539519},213.94932184305324,221.14973130626021,229.06142586203617,237.69169035682168]
[{"$f":"'Input|Fee Based|EGX'!A18","v":8},"RN$2MBU","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","Business hours",89.52,91.18,95.36,98.53,101.74,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A18","v":8},{"$f":"'Calc|Fee Based'!B17","v":"RN$2MBU"},{"$f":"'Calc|Fee Based'!C17","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"'Calc|Fee Based'!D17","v":"Business hours"},{"$f":"'Calc|Fee Based'!F17","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H17","v":217.92370327794836},226.23422398808819,233.84807867700414,242.21406022271697,251.33987176523738]
[{"$f":"'Input|Fee Based|EGX'!A19","v":9},"RN$1MAU","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","After hours",107.91,109.91,114.95,118.77,122.65,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A19","v":9},{"$f":"'Calc|Fee Based'!B18","v":"RN$1MAU"},{"$f":"'Calc|Fee Based'!C18","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"'Calc|Fee Based'!D18","v":"After hours"},{"$f":"'Calc|Fee Based'!F18","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H18","v":363.79571005009529},377.66905992968714,390.37941511872134,404.34534975964834,419.57972325806583]
[{"$f":"'Input|Fee Based|EGX'!A20","v":10},"RN$2MAU","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","After hours",121.89,124.15,129.84,134.16,138.54,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A20","v":10},{"$f":"'Calc|Fee Based'!B19","v":"RNS1MBU"},{"$f":"'Calc|Fee Based'!C19","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"'Calc|Fee Based'!D19","v":"Business hours"},{"$f":"'Calc|Fee Based'!F19","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H19","v":123.12616081200179},127.82157711595045,132.12337945652007,136.85013094639302,142.00618383381698]
[{"$f":"'Input|Fee Based|EGX'!A21","v":11},"RNS1MBU","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","Business hours",15.44,15.73,16.45,17,17.55,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A21","v":11},{"$f":"'Calc|Fee Based'!B20","v":"RNS1MAU"},{"$f":"'Calc|Fee Based'!C20","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"'Calc|Fee Based'!D20","v":"After hours"},{"$f":"'Calc|Fee Based'!F20","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H20","v":181.89785502504765},188.83452996484357,195.18970755936067,202.17267487982417,209.78986162903291]
[{"$f":"'Input|Fee Based|EGX'!A22","v":12},"RNS1MAU","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","After hours",82.66,84.19,88.05,90.98,93.95,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A22","v":12},{"$f":"'Calc|Fee Based'!B21","v":"RNS$1MBU"},{"$f":"'Calc|Fee Based'!C21","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"'Calc|Fee Based'!D21","v":"Business hours"},{"$f":"'Calc|Fee Based'!F21","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H21","v":206.09007650539519},213.94932184305324,221.14973130626021,229.06142586203617,237.69169035682168]
[{"$f":"'Input|Fee Based|EGX'!A23","v":13},"RNS$1MBU","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","Business hours",120.67,122.9,128.53,132.80000000000001,137.13,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A23","v":13},{"$f":"'Calc|Fee Based'!B22","v":"RNV1MBU"},{"$f":"'Calc|Fee Based'!C22","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Calc|Fee Based'!D22","v":"Business hours"},{"$f":"'Calc|Fee Based'!F22","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H22","v":183.83145051732134},190.8418631237495,197.26459700004719,204.32179408056851,212.01995241660572]
[{"$f":"'Input|Fee Based|EGX'!A24","v":14},"RNV1MBU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","Business hours",129.32,131.71,137.75,142.33000000000001,146.97,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A24","v":14},{"$f":"'Calc|Fee Based'!B23","v":"RNV2MBU"},{"$f":"'Calc|Fee Based'!C23","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Calc|Fee Based'!D23","v":"Business hours"},{"$f":"'Calc|Fee Based'!F23","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H23","v":332.27837470898191},344.94981096403029,356.5590082346759,369.31500819723749,383.22955618645562]
[{"$f":"'Input|Fee Based|EGX'!A25","v":15},"RNV2MBU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","Business hours",274.35000000000002,279.43,292.24,301.95,311.8,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A25","v":15},{"$f":"'Calc|Fee Based'!B24","v":"RNV1MAU"},{"$f":"'Calc|Fee Based'!C24","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Calc|Fee Based'!D24","v":"After hours"},{"$f":"'Calc|Fee Based'!F24","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H24","v":240.57458245248239},249.74889446963186,258.15412935270285,267.38966677654167,277.46401054162419]
[{"$f":"'Input|Fee Based|EGX'!A26","v":16},"RNV1MAU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","After hours",149.87,152.63999999999999,159.63999999999999,164.95,170.33,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A26","v":16},{"$f":"'Calc|Fee Based'!B25","v":"RNV2MAU"},{"$f":"'Calc|Fee Based'!C25","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"'Calc|Fee Based'!D25","v":"After hours"},{"$f":"'Calc|Fee Based'!F25","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H25","v":598.50261975983426},621.32651794884021,642.23710229208996,665.21331734651824,690.27631890843088]
[{"$f":"'Input|Fee Based|EGX'!A27","v":17},"RNV2MAU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","After hours",364.32,371.07,388.08,400.98,414.06,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A27","v":17},{"$f":"'Calc|Fee Based'!B26","v":"RN$V1MBU"},{"$f":"'Calc|Fee Based'!C26","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"'Calc|Fee Based'!D26","v":"Business hours"},{"$f":"'Calc|Fee Based'!F26","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H26","v":188.82964001627897},196.03065858580109,202.62802004037644,209.87709510608838,217.78455850961114]
[{"$f":"'Input|Fee Based|EGX'!A28","v":18},"RN$V1MBU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","Business hours",129.32,131.71,137.75,142.33000000000001,146.97,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A28","v":18},{"$f":"'Calc|Fee Based'!B27","v":"RN$V1MAU"},{"$f":"'Calc|Fee Based'!C27","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"'Calc|Fee Based'!D27","v":"After hours"},{"$f":"'Calc|Fee Based'!F27","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H27","v":481.14916490496478},{"$f":"W29*(1+X$5)*(1-X$6)","v":499.49778893926373},516.30825870540571,534.77933355308335,554.92802108324838]
[{"$f":"'Input|Fee Based|EGX'!A29","v":19},"RN$V1MAU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","After hours",171.13,174.3,182.29,188.35,194.5,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A29","v":19},{"$f":"'Calc|Fee Based'!B28","v":"RN$V2MBU"},{"$f":"'Calc|Fee Based'!C28","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"'Calc|Fee Based'!D28","v":"Business hours"},{"$f":"'Calc|Fee Based'!F28","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H28","v":334.5412895972961},347.29902211457636,358.98728148298306,371.83015361185971,385.8394638251815]
[{"$f":"'Input|Fee Based|EGX'!A30","v":20},"RN$V2MBU","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","Business hours",274.35000000000002,279.43,292.24,301.95,311.8,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A30","v":20},{"$f":"'Calc|Fee Based'!B29","v":"TDNNDBU"},{"$f":"'Calc|Fee Based'!C29","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected - No Dismantling"},{"$f":"'Calc|Fee Based'!D29","v":"Business hours"},{"$f":"'Calc|Fee Based'!F29","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H29","v":493.2592574758134},512.06969990617449,529.30327410619338,548.23924932698628,568.89506123555407]
[{"$f":"'Input|Fee Based|EGX'!A31","v":21},"TDNNDBU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected","Business hours",350.49,356.98,373.35,385.76,398.35,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A31","v":21},{"$f":"'Calc|Fee Based'!B30","v":"TDNNDAU"},{"$f":"'Calc|Fee Based'!C30","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected - No Dismantling"},{"$f":"'Calc|Fee Based'!D30","v":"After hours"},{"$f":"'Calc|Fee Based'!F30","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H30","v":560.94951420627604},582.34132466577569,601.93987234435099,623.47444253261904,646.96486360437234]
[{"$f":"'Input|Fee Based|EGX'!A32","v":22},"TDNNDAU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected","After hours",490.84,499.93,522.85,540.23,557.86,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A32","v":22},{"$f":"'Calc|Fee Based'!B31","v":"TDNSPBU"},{"$f":"'Calc|Fee Based'!C31","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Calc|Fee Based'!D31","v":"Business hours"},{"$f":"'Calc|Fee Based'!F31","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H31","v":1042.2423641225344},1081.988278044427,1118.4023155800319,1158.4134766114144,1202.0586021922793]
[{"$f":"'Input|Fee Based|EGX'!A33","v":23},"TDNSPBU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Business hours",748.9,762.77,797.74,824.25,851.14,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A33","v":23},{"$f":"'Calc|Fee Based'!B32","v":"TDNMPBU"},{"$f":"'Calc|Fee Based'!C32","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Calc|Fee Based'!D32","v":"Business hours"},{"$f":"'Calc|Fee Based'!F32","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H32","v":1248.6269906814521},1296.2433826076799,1339.8681206453844,1387.8022838611992,1440.0900085669878]
[{"$f":"'Input|Fee Based|EGX'!A34","v":24},"TDNMPBU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Business hours",898.68,915.32,957.28,989.1,1021.37,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A34","v":24},{"$f":"'Calc|Fee Based'!B33","v":"TDNSPTCBU"},{"$f":"'Calc|Fee Based'!C33","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Calc|Fee Based'!D33","v":"Business hours"},{"$f":"'Calc|Fee Based'!F33","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H33","v":2134.7889470424643},2216.1991263360228,2290.7847385929613,2372.7382143567711,2462.1350138821417]
[{"$f":"'Input|Fee Based|EGX'!A35","v":25},"TDNSPTCBU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Business hours",1352.98,1378.03,1441.2,1489.1,1537.69,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A35","v":25},{"$f":"'Calc|Fee Based'!B34","v":"TDNMPTCBU"},{"$f":"'Calc|Fee Based'!C34","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Calc|Fee Based'!D34","v":"Business hours"},{"$f":"'Calc|Fee Based'!F34","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H34","v":2341.173573601382},2430.4542308992759,2512.2505436583142,2602.1270216065559,2700.16642025685]
[{"$f":"'Input|Fee Based|EGX'!A36","v":26},"TDNMPTCBU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Business hours",1502.76,1530.58,1600.75,1653.95,1707.91,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A36","v":26},{"$f":"'Calc|Fee Based'!B35","v":"TDNSPAU"},{"$f":"'Calc|Fee Based'!C35","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Calc|Fee Based'!D35","v":"After hours"},{"$f":"'Calc|Fee Based'!F35","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H35","v":1185.2698940341816},1230.4701629967228,1271.8813202255117,1317.3832363136933,1367.0178080343437]
[{"$f":"'Input|Fee Based|EGX'!A37","v":27},"TDNSPAU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","After hours",1048.8,1068.22,1117.19,1154.32,1191.98,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A37","v":27},{"$f":"'Calc|Fee Based'!B36","v":"TDNMPAU"},{"$f":"'Calc|Fee Based'!C36","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Calc|Fee Based'!D36","v":"After hours"},{"$f":"'Calc|Fee Based'!F36","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H36","v":1419.9768037439205},1474.1276210158758,1523.7390073988802,1578.2512039005628,1637.7144036847083]
[{"$f":"'Input|Fee Based|EGX'!A38","v":28},"TDNMPAU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","After hours",1258.56,1281.8599999999999,1340.62,1385.18,1430.38,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A38","v":28},{"$f":"'Calc|Fee Based'!B37","v":"TDNSPTCAU"},{"$f":"'Calc|Fee Based'!C37","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"'Calc|Fee Based'!D37","v":"After hours"},{"$f":"'Calc|Fee Based'!F37","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H37","v":2277.8164769541113},2364.6810112883181,2444.2637432384408,2531.7079740590489,2627.0942197242052]
[{"$f":"'Input|Fee Based|EGX'!A39","v":29},"TDNSPTCAU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","After hours",1652.87,1683.47,1760.65,1819.17,1878.53,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A39","v":29},{"$f":"'Calc|Fee Based'!B38","v":"TDNMPTCAU"},{"$f":"'Calc|Fee Based'!C38","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"'Calc|Fee Based'!D38","v":"After hours"},{"$f":"'Calc|Fee Based'!F38","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H38","v":2512.52338666385},2608.3384693074709,2696.1214304118089,2792.5759416459186,2897.7908153745698]
[{"$f":"'Input|Fee Based|EGX'!A40","v":30},"TDNMPTCAU","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","After hours",1862.63,1897.12,1984.09,2050.0300000000002,2116.92,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A40","v":30},{"$f":"'Calc|Fee Based'!B39","v":"NCT1MBU"},{"$f":"'Calc|Fee Based'!C39","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Calc|Fee Based'!D39","v":"Business hours"},{"$f":"'Calc|Fee Based'!F39","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H39","v":1248.6269906814521},1296.2433826076799,1339.8681206453844,1387.8022838611992,1440.0900085669878]
[{"$f":"'Input|Fee Based|EGX'!A41","v":31},"NCT1MBU","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","Business hours",898.68,915.32,957.28,989.1,1021.37,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A41","v":31},{"$f":"'Calc|Fee Based'!B40","v":"NCT1MAU"},{"$f":"'Calc|Fee Based'!C40","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Calc|Fee Based'!D40","v":"After hours"},{"$f":"'Calc|Fee Based'!F40","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H40","v":1419.9768037439205},1474.1276210158758,1523.7390073988802,1578.2512039005628,1637.7144036847083]
[{"$f":"'Input|Fee Based|EGX'!A42","v":32},"NCT1MAU","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","After hours",1258.56,1281.8599999999999,1340.62,1385.18,1430.38,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A42","v":32},{"$f":"'Calc|Fee Based'!B41","v":"NCT2MBU"},{"$f":"'Calc|Fee Based'!C41","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Calc|Fee Based'!D41","v":"Business hours"},{"$f":"'Calc|Fee Based'!F41","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H41","v":2074.1654969171232},2153.2638008606918,2225.731340906796,2305.3575128603397,2392.2156340658235]
[{"$f":"'Input|Fee Based|EGX'!A43","v":33},"NCT2MBU","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","Business hours",1497.8,1525.53,1595.47,1648.5,1702.29,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A43","v":33},{"$f":"'Calc|Fee Based'!B42","v":"NCT2MAU"},{"$f":"'Calc|Fee Based'!C42","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"'Calc|Fee Based'!D42","v":"After hours"},{"$f":"'Calc|Fee Based'!F42","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H42","v":2358.8044425828766},2448.7574530924885,2531.1697560923553,2621.7230742480433,2720.5007862861698]
[{"$f":"'Input|Fee Based|EGX'!A44","v":34},"NCT2MAU","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","After hours",2097.6,2136.44,2234.38,2308.64,2383.9699999999998,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A44","v":34},{"$f":"'Calc|Fee Based'!B43","v":"SA2BU"},{"$f":"'Calc|Fee Based'!C43","v":"Retailer requests Enexgex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D43","v":"Business hours"},{"$f":"'Calc|Fee Based'!F43","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H43","v":629.47311100469892},653.47806891792129,675.47070544932615,699.6358621118444,725.99578944286179]
[{"$f":"'Input|Fee Based|EGX'!A45","v":35},"SA2BU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","Business hours",449.34,457.66,478.64,494.55,510.69,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A45","v":35},{"$f":"'Calc|Fee Based'!B44","v":"SA2TCBU"},{"$f":"'Calc|Fee Based'!C44","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D44","v":"Business hours"},{"$f":"'Calc|Fee Based'!F44","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H44","v":1722.0196939246289},1787.6889172095168,1847.8531284622554,1913.9605998572006,1986.0722011327236]
[{"$f":"'Input|Fee Based|EGX'!A46","v":36},"SA2TCBU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","Business hours",1053.42,1072.92,1122.1099999999999,1159.4000000000001,1197.23,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A46","v":36},{"$f":"'Calc|Fee Based'!B45","v":"SA1BU"},{"$f":"'Calc|Fee Based'!C45","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D45","v":"Business hours"},{"$f":"'Calc|Fee Based'!F45","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H45","v":526.28079772524006},546.35051663629474,564.73780291664957,584.94145848695166,606.98008625550722]
[{"$f":"'Input|Fee Based|EGX'!A47","v":37},"SA1BU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","Business hours",374.45,381.38,398.86,412.12,425.57,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A47","v":37},{"$f":"'Calc|Fee Based'!B46","v":"SA1TCBU"},{"$f":"'Calc|Fee Based'!C46","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D46","v":"Business hours"},{"$f":"'Calc|Fee Based'!F46","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H46","v":1618.8273806451698},{"$f":"W48*(1+X$5)*(1-X$6)","v":1680.5613649278901},1737.1202259295787,1799.2661962323079,1867.0564979453693]
[{"$f":"'Input|Fee Based|EGX'!A48","v":38},"SA1TCBU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","Business hours",978.53,996.65,1042.3399999999999,1076.98,1112.1199999999999,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A48","v":38},{"$f":"'Calc|Fee Based'!B47","v":"SA2AU"},{"$f":"'Calc|Fee Based'!C47","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D47","v":"After hours"},{"$f":"'Calc|Fee Based'!F47","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H47","v":715.85607461470374},743.1552469584168,768.16594587877444,795.64730113995336,825.62461673361361]
[{"$f":"'Input|Fee Based|EGX'!A49","v":39},"SA2AU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","After hours",629.28,640.92999999999995,670.31,692.59,715.19,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A49","v":39},{"$f":"'Calc|Fee Based'!B48","v":"SA2TCAU"},{"$f":"'Calc|Fee Based'!C48","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D48","v":"After hours"},{"$f":"'Calc|Fee Based'!F48","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H48","v":1808.4026575346338},1877.3660952500124,1940.5483688917041,2009.97203888531,2085.7010284234761]
[{"$f":"'Input|Fee Based|EGX'!A50","v":40},"SA2TCAU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","After hours",1233.3499999999999,1256.19,1313.78,1357.44,1401.73,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A50","v":40},{"$f":"'Calc|Fee Based'!B49","v":"SA1AU"},{"$f":"'Calc|Fee Based'!C49","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D49","v":"After hours"},{"$f":"'Calc|Fee Based'!F49","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H49","v":598.50261975983426},621.32651794884021,642.23710229208996,665.21331734651824,690.27631890843088]
[{"$f":"'Input|Fee Based|EGX'!A51","v":41},"SA1AU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","After hours",524.4,534.11,558.6,577.16999999999996,596,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A51","v":41},{"$f":"'Calc|Fee Based'!B50","v":"SA1TCAU"},{"$f":"'Calc|Fee Based'!C50","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"'Calc|Fee Based'!D50","v":"After hours"},{"$f":"'Calc|Fee Based'!F50","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H50","v":1691.0492026797642},1755.5373662404359,1814.6195253050196,1879.5380550918749,1950.3527305982934]
[{"$f":"'Input|Fee Based|EGX'!A52","v":42},"SA1TCAU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","After hours",1128.47,1149.3599999999999,1202.05,1242,1282.52,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A52","v":42},{"$f":"'Calc|Fee Based'!B51","v":"SA4BU"},{"$f":"'Calc|Fee Based'!C51","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)"},{"$f":"'Calc|Fee Based'!D51","v":"Business hours"},{"$f":"'Calc|Fee Based'!F51","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H51","v":412.76925311783538},428.51020912650574,442.93161013070562,458.77761449957001,476.06281274941745]
[{"$f":"'Input|Fee Based|EGX'!A53","v":43},"SA4BU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","Business hours",299.56,305.11,319.10000000000002,329.71,340.47,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A53","v":43},{"$f":"'Calc|Fee Based'!B52","v":"SA3BU"},{"$f":"'Calc|Fee Based'!C52","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"'Calc|Fee Based'!D52","v":"Business hours"},{"$f":"'Calc|Fee Based'!F52","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H52","v":103.19231327945884},107.12755228162644,110.73290253267641,114.6944036248925,119.01570318735436]
[{"$f":"'Input|Fee Based|EGX'!A54","v":44},"SA3BU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","Business hours",74.89,76.28,79.78,82.43,85.12,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A54","v":44},{"$f":"'Calc|Fee Based'!B53","v":"SA4AU"},{"$f":"'Calc|Fee Based'!C53","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"'Calc|Fee Based'!D53","v":"After hours"},{"$f":"'Calc|Fee Based'!F53","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H53","v":469.41381941947782},487.31491603830608,503.71537434673729,521.7359351737399,541.39319130073022]
[{"$f":"'Input|Fee Based|EGX'!A55","v":45},"SA4AU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","After hours",419.52,427.29,446.88,461.73,476.8,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A55","v":45},{"$f":"'Calc|Fee Based'!B54","v":"SA3AU"},{"$f":"'Calc|Fee Based'!C54","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"'Calc|Fee Based'!D54","v":"After hours"},{"$f":"'Calc|Fee Based'!F54","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H54","v":117.35345485486945},121.82872900957652,125.92884358668432,130.43398379343498,135.34829782518256]
[{"$f":"'Input|Fee Based|EGX'!A56","v":46},"SA3AU","Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","After hours",104.88,106.82,111.72,115.43,119.2,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A56","v":46},{"$f":"'Calc|Fee Based'!B55","v":"DNUMSBU"},{"$f":"'Calc|Fee Based'!C55","v":"Request to de-energise an unmetered supply point."},{"$f":"'Calc|Fee Based'!D55","v":"Business hours"},{"$f":"'Calc|Fee Based'!F55","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H55","v":526.28079772524006},546.35051663629474,564.73780291664957,584.94145848695166,606.98008625550722]
[{"$f":"'Input|Fee Based|EGX'!A57","v":47},"DNUMSBU","Request to de-energise an unmetered supply point.","Business hours",374.45,381.38,398.86,412.12,425.57,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A57","v":47},{"$f":"'Calc|Fee Based'!B56","v":"DNUMSAU"},{"$f":"'Calc|Fee Based'!C56","v":"Request to de-energise an unmetered supply point."},{"$f":"'Calc|Fee Based'!D56","v":"After hours"},{"$f":"'Calc|Fee Based'!F56","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H56","v":598.50261975983426},621.32651794884021,642.23710229208996,665.21331734651824,690.27631890843088]
[{"$f":"'Input|Fee Based|EGX'!A58","v":48},"DNUMSAU","Request to de-energise an unmetered supply point.","After hours",524.4,534.11,558.6,577.16999999999996,596,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A58","v":48},{"$f":"'Calc|Fee Based'!B57","v":"DNUMSTCBU"},{"$f":"'Calc|Fee Based'!C57","v":"Request to de-energise an unmetered supply point."},{"$f":"'Calc|Fee Based'!D57","v":"Business hours"},{"$f":"'Calc|Fee Based'!F57","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H57","v":1618.8273806451698},1680.5613649278901,1737.1202259295787,1799.2661962323079,1867.0564979453693]
[{"$f":"'Input|Fee Based|EGX'!A59","v":49},"DNUMSTCBU","Request to de-energise an unmetered supply point.","Business hours",978.53,996.65,1042.3399999999999,1076.98,1112.1199999999999,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A59","v":49},{"$f":"'Calc|Fee Based'!B58","v":"DNUMSTCAU"},{"$f":"'Calc|Fee Based'!C58","v":"Request to de-energise an unmetered supply point."},{"$f":"'Calc|Fee Based'!D58","v":"After hours"},{"$f":"'Calc|Fee Based'!F58","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H58","v":1691.0492026797642},1755.5373662404359,1814.6195253050196,1879.5380550918749,1950.3527305982934]
[{"$f":"'Input|Fee Based|EGX'!A60","v":50},"DNUMSTCAU","Request to de-energise an unmetered supply point.","After hours",1128.47,1149.3599999999999,1202.05,1242,1282.52,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A60","v":50},{"$f":"'Calc|Fee Based'!B59","v":"SEOMPBU"},{"$f":"'Calc|Fee Based'!C59","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D59","v":"Business hours"},{"$f":"'Calc|Fee Based'!F59","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H59","v":1390.6670797466254},1443.7001706555275,1492.2875290134436,1545.6745399277718,1603.910360525811]
[{"$f":"'Input|Fee Based|EGX'!A61","v":51},"SEOMPBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","Business hours",951.8,969.42,1013.86,1047.56,1081.74,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A61","v":51},{"$f":"'Calc|Fee Based'!B60","v":"SEOMPTCBU"},{"$f":"'Calc|Fee Based'!C60","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D60","v":"Business hours"},{"$f":"'Calc|Fee Based'!F60","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H60","v":2483.2136626665556},2577.9110189471235,2664.6699520263733,2759.9992776731283,2863.9867722156732]
[{"$f":"'Input|Fee Based|EGX'!A62","v":52},"SEOMPTCBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","Business hours",1555.88,1584.69,1657.34,1712.42,1768.29,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A62","v":52},{"$f":"'Calc|Fee Based'!B61","v":"SEOCAPBU"},{"$f":"'Calc|Fee Based'!C61","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D61","v":"Business hours"},{"$f":"'Calc|Fee Based'!F61","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H61","v":1493.8593930260843},1550.8277229371538,1603.0204315461199,1660.3689435526639,1722.9260637131649]
[{"$f":"'Input|Fee Based|EGX'!A63","v":53},"SEOCAPBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","Business hours",1026.69,1045.7,1093.6400000000001,1129.99,1166.8599999999999,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A63","v":53},{"$f":"'Calc|Fee Based'!B62","v":"SEOCAPTCBU"},{"$f":"'Calc|Fee Based'!C62","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D62","v":"Business hours"},{"$f":"'Calc|Fee Based'!F62","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H62","v":2586.4059759460142},2685.0385712287493,2775.4028545590495,2874.6936812980202,2983.0024754030269]
[{"$f":"'Input|Fee Based|EGX'!A64","v":54},"SEOCAPTCBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","Business hours",1630.77,1660.96,1737.1,1794.83,1853.39,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A64","v":54},{"$f":"'Calc|Fee Based'!B63","v":"SEOMPAU"},{"$f":"'Calc|Fee Based'!C63","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D63","v":"After hours"},{"$f":"'Calc|Fee Based'!F63","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H63","v":1533.6946096582726},1592.182055607823,1645.7665336589234,1704.6442996300502,1768.869566367875]
[{"$f":"'Input|Fee Based|EGX'!A65","v":55},"SEOMPAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","After hours",1251.7,1274.8800000000001,1333.32,1377.63,1422.58,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A65","v":55},{"$f":"'Calc|Fee Based'!B64","v":"SEOMPTCAU"},{"$f":"'Calc|Fee Based'!C64","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D64","v":"After hours"},{"$f":"'Calc|Fee Based'!F64","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H64","v":2567.2364360139914},2665.1380008662927,2754.832535613486,2853.3874533398125,2960.8935004001191]
[{"$f":"'Input|Fee Based|EGX'!A66","v":56},"SEOMPTCAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","After hours",1855.77,1890.13,1976.78,2042.48,2109.12,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A66","v":56},{"$f":"'Calc|Fee Based'!B65","v":"SEOCAPAU"},{"$f":"'Calc|Fee Based'!C65","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D65","v":"After hours"},{"$f":"'Calc|Fee Based'!F65","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H65","v":1651.048064513142},1714.0107846173994,1771.6953772456077,1835.0782834234853,1904.2178641930577]
[{"$f":"'Input|Fee Based|EGX'!A67","v":57},"SEOCAPAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","After hours",1356.58,1381.7,1445.04,1493.07,1541.79,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A67","v":57},{"$f":"'Calc|Fee Based'!B66","v":"SEOCAPTCAU"},{"$f":"'Calc|Fee Based'!C66","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D66","v":"After hours"},{"$f":"'Calc|Fee Based'!F66","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H66","v":2743.5946474330722},{"$f":"W68*(1+X$5)*(1-X$6)","v":2848.2216329089956},2944.0778002585375,3049.4030211688419,3164.2942758829199]
[{"$f":"'Input|Fee Based|EGX'!A68","v":58},"SEOCAPTCAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","After hours",1960.65,1996.95,2088.5,2157.91,2228.3200000000002,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A68","v":58},{"$f":"'Calc|Fee Based'!B67","v":"SEUMPBU"},{"$f":"'Calc|Fee Based'!C67","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D67","v":"Business hours"},{"$f":"'Calc|Fee Based'!F67","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H67","v":314.73655550234946},326.73903445896065,337.73535272466307,349.8179310559222,362.9978947214309]
[{"$f":"'Input|Fee Based|EGX'!A69","v":59},"SEUMPBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","Business hours",224.67,228.83,239.32,247.27,255.34,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A69","v":59},{"$f":"'Calc|Fee Based'!B68","v":"SEUMPTCBU"},{"$f":"'Calc|Fee Based'!C68","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D68","v":"Business hours"},{"$f":"'Calc|Fee Based'!F68","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H68","v":1407.2831384222795},1460.9498827505563,1510.1177757375924,1564.1426688012787,1623.074306411293]
[{"$f":"'Input|Fee Based|EGX'!A70","v":60},"SEUMPTCBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","Business hours",828.75,844.09,882.79,912.13,941.89,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A70","v":60},{"$f":"'Calc|Fee Based'!B69","v":"SEUCAPBU"},{"$f":"'Calc|Fee Based'!C69","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D69","v":"Business hours"},{"$f":"'Calc|Fee Based'!F69","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H69","v":314.73655550234946},326.73903445896065,337.73535272466307,349.8179310559222,362.9978947214309]
[{"$f":"'Input|Fee Based|EGX'!A71","v":61},"SEUCAPBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","Business hours",224.67,228.83,239.32,247.27,255.34,null,null,{"$f":"IF(E72<=K72,0,1)","v":1},{"$f":"IF(F72<=$K72*(1+M$5)*(1-M$6),0,1)","v":1},{"$f":"IF(G72<=$K72*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6),0,1)","v":1},{"$f":"IF(H72<=$K72*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6),0,1)","v":1},{"$f":"IF(I72<=$K72*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6)*(1+P$5)*(1-P$6),0,1)","v":1},null,{"$f":"'Input|Fee Based|EGX'!A71","v":61},{"$f":"'Calc|Fee Based'!B70","v":"SEUCAPTCBU"},{"$f":"'Calc|Fee Based'!C70","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D70","v":"Business hours"},{"$f":"'Calc|Fee Based'!F70","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H70","v":1407.2831384222795},1460.9498827505563,1510.1177757375924,1564.1426688012787,1623.074306411293]
[{"$f":"'Input|Fee Based|EGX'!A72","v":62},"SEUCAPTCBU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","Business hours",828.75,844.09,882.79,912.13,941.89,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A72","v":62},{"$f":"'Calc|Fee Based'!B71","v":"SEUMPAU"},{"$f":"'Calc|Fee Based'!C71","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D71","v":"After hours"},{"$f":"'Calc|Fee Based'!F71","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H71","v":357.92803730735187},371.5776234792084,384.08297293938722,397.82365056997668,412.8123083668068]
[{"$f":"'Input|Fee Based|EGX'!A73","v":63},"SEUMPAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","After hours",314.64,320.47000000000003,335.16,346.3,357.6,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A73","v":63},{"$f":"'Calc|Fee Based'!B72","v":"SEUMPTCAU"},{"$f":"'Calc|Fee Based'!C72","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"'Calc|Fee Based'!D72","v":"After hours"},{"$f":"'Calc|Fee Based'!F72","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H72","v":1450.4746202272818},1505.7884717708039,1556.4653959523166,1612.148388315333,1672.8887200566689]
[{"$f":"'Input|Fee Based|EGX'!A74","v":64},"SEUMPTCAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","After hours",918.71,935.72,978.62,1011.14,1044.1300000000001,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A74","v":64},{"$f":"'Calc|Fee Based'!B73","v":"SEUCAPAU"},{"$f":"'Calc|Fee Based'!C73","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D73","v":"After hours"},{"$f":"'Calc|Fee Based'!F73","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H73","v":357.92803730735187},371.5776234792084,384.08297293938722,397.82365056997668,412.8123083668068]
[{"$f":"'Input|Fee Based|EGX'!A75","v":65},"SEUCAPAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","After hours",314.64,320.47000000000003,335.16,346.3,357.6,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A75","v":65},{"$f":"'Calc|Fee Based'!B74","v":"SEUCAPTCAU"},{"$f":"'Calc|Fee Based'!C74","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"'Calc|Fee Based'!D74","v":"After hours"},{"$f":"'Calc|Fee Based'!F74","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H74","v":1450.4746202272818},1505.7884717708039,1556.4653959523166,1612.148388315333,1672.8887200566689]
[{"$f":"'Input|Fee Based|EGX'!A76","v":66},"SEUCAPTCAU","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","After hours",918.71,935.72,978.62,1011.14,1044.1300000000001,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A76","v":66},{"$f":"'Calc|Fee Based'!B75","v":"POASPBU"},{"$f":"'Calc|Fee Based'!C75","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Calc|Fee Based'!D75","v":"Business hours"},{"$f":"'Calc|Fee Based'!F75","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H75","v":1039.8132145964655},1079.4664928979976,1115.7956604023439,1155.7135676031371,1199.2569696888058]
[{"$f":"'Input|Fee Based|EGX'!A77","v":67},"POASPBU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","Business hours",627.35,638.97,668.26,690.47,713,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A77","v":67},{"$f":"'Calc|Fee Based'!B76","v":"POASPTCBU"},{"$f":"'Calc|Fee Based'!C76","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Calc|Fee Based'!D76","v":"Business hours"},{"$f":"'Calc|Fee Based'!F76","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H76","v":2132.3597975163952},2213.6773411895929,2288.1780834152728,2370.0383053484929,2459.3333813786676]
[{"$f":"'Input|Fee Based|EGX'!A78","v":68},"POASPTCBU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","Business hours",1231.43,1254.23,1311.73,1355.33,1399.55,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A78","v":68},{"$f":"'Calc|Fee Based'!B77","v":"POASPAU"},{"$f":"'Calc|Fee Based'!C77","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Calc|Fee Based'!D77","v":"After hours"},{"$f":"'Calc|Fee Based'!F77","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H77","v":1134.6928631517164},1177.9643769752629,1217.6084654641968,1261.1687547323716,1308.6853537622546]
[{"$f":"'Input|Fee Based|EGX'!A79","v":69},"POASPAU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","After hours",825.28,840.56,879.09,908.31,937.95,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A79","v":69},{"$f":"'Calc|Fee Based'!B78","v":"POASPTCAU"},{"$f":"'Calc|Fee Based'!C78","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"'Calc|Fee Based'!D78","v":"After hours"},{"$f":"'Calc|Fee Based'!F78","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H78","v":2227.2394460716464},2312.1752252668584,2389.9908884771262,2475.4934924777276,2568.7617654521164]
[{"$f":"'Input|Fee Based|EGX'!A80","v":70},"POASPTCAU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","After hours",1429.36,1455.83,1522.57,1573.17,1624.5,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A80","v":70},{"$f":"'Calc|Fee Based'!B79","v":"POAMPBU"},{"$f":"'Calc|Fee Based'!C79","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Calc|Fee Based'!D79","v":"Business hours"},{"$f":"'Calc|Fee Based'!F79","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H79","v":1200.7932233124211},1246.5854744573346,1288.5389883533189,1334.6368372579693,1384.9214666610787]
[{"$f":"'Input|Fee Based|EGX'!A81","v":71},"POAMPBU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","Business hours",929.64,946.85,990.26,1023.17,1056.55,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A81","v":71},{"$f":"'Calc|Fee Based'!B80","v":"POAMPTCBU"},{"$f":"'Calc|Fee Based'!C80","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Calc|Fee Based'!D80","v":"Business hours"},{"$f":"'Calc|Fee Based'!F80","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H80","v":2293.3398062323513},2380.7963227489308,2460.9214113662488,2548.9615750033258,2644.9978783509409]
[{"$f":"'Input|Fee Based|EGX'!A82","v":72},"POAMPTCBU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","Business hours",1533.71,1562.11,1633.72,1688.02,1743.1,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A82","v":72},{"$f":"'Calc|Fee Based'!B81","v":"POAMPAU"},{"$f":"'Calc|Fee Based'!C81","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Calc|Fee Based'!D81","v":"After hours"},{"$f":"'Calc|Fee Based'!F81","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H81","v":1317.7642527253129},1368.0171942302024,1414.0574614594245,1464.64576945013,1519.8286983695393]
[{"$f":"'Input|Fee Based|EGX'!A83","v":73},"POAMPAU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","After hours",1174.3499999999999,1196.0899999999999,1250.92,1292.49,1334.66,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A83","v":73},{"$f":"'Calc|Fee Based'!B82","v":"POAMPTCAU"},{"$f":"'Calc|Fee Based'!C82","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"'Calc|Fee Based'!D82","v":"After hours"},{"$f":"'Calc|Fee Based'!F82","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H82","v":2410.3108356452431},2502.2280425217987,2586.4398844723546,2678.9705071954872,2779.9051100594024]
[{"$f":"'Input|Fee Based|EGX'!A84","v":74},"POAMPTCAU","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","After hours",1778.43,1811.36,1894.4,1957.36,2021.22,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A84","v":74},{"$f":"'Calc|Fee Based'!B83","v":"OH2UGSPBU"},{"$f":"'Calc|Fee Based'!C83","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Calc|Fee Based'!D83","v":"Business hours"},{"$f":"'Calc|Fee Based'!F83","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H83","v":789.42119658786021},819.52577495444223,847.10670437497447,877.41218773042772,910.470129383261]
[{"$f":"'Input|Fee Based|EGX'!A85","v":75},"OH2UGSPBU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","Business hours",748.9,762.77,797.74,824.25,851.14,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A85","v":75},{"$f":"'Calc|Fee Based'!B84","v":"OH2UGSPTBU"},{"$f":"'Calc|Fee Based'!C84","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Calc|Fee Based'!D84","v":"Business hours"},{"$f":"'Calc|Fee Based'!F84","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H84","v":1881.9677795077901},1953.7366232460377,2019.4891273879039,2091.7369254757841,2170.5465410731231]
[{"$f":"'Input|Fee Based|EGX'!A86","v":76},"OH2UGSPTBU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","Business hours",1352.98,1378.03,1441.2,1489.1,1537.69,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A86","v":76},{"$f":"'Calc|Fee Based'!B85","v":"OH2UGSPAU"},{"$f":"'Calc|Fee Based'!C85","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Calc|Fee Based'!D85","v":"After hours"},{"$f":"'Calc|Fee Based'!F85","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H85","v":867.95944860237751},901.05908331247429,931.38399527995011,964.70452269487384,1001.0513460800872]
[{"$f":"'Input|Fee Based|EGX'!A87","v":77},"OH2UGSPAU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence). Recovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","After hours",1048.8,1068.22,1117.19,1154.32,1191.98,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A87","v":77},{"$f":"'Calc|Fee Based'!B86","v":"OH2UGSPTAU"},{"$f":"'Calc|Fee Based'!C86","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"'Calc|Fee Based'!D86","v":"After hours"},{"$f":"'Calc|Fee Based'!F86","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H86","v":1990.3005125596817},{"$f":"W88*(1+X$5)*(1-X$6)","v":2066.2006252148562},2135.7380764510644,2212.1447137651335,2295.4908900525079]
[{"$f":"'Input|Fee Based|EGX'!A88","v":78},"OH2UGSPTAU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence). Recovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","After hours",1652.87,1683.47,1760.65,1819.17,1878.53,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A88","v":78},{"$f":"'Calc|Fee Based'!B87","v":"OH2UGMPBU"},{"$f":"'Calc|Fee Based'!C87","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Calc|Fee Based'!D87","v":"Business hours"},{"$f":"'Calc|Fee Based'!F87","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H87","v":944.2096665070485},980.21710337688194,1013.206058173989,1049.4537931677662,1088.9936841642923]
[{"$f":"'Input|Fee Based|EGX'!A89","v":79},"OH2UGMPBU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence). Recovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","Business hours",823.79,839.04,877.5,906.66,936.24,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A89","v":79},{"$f":"'Calc|Fee Based'!B88","v":"OH2UGMPTBU"},{"$f":"'Calc|Fee Based'!C88","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Calc|Fee Based'!D88","v":"Business hours"},{"$f":"'Calc|Fee Based'!F88","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H88","v":2036.7562494269782},2114.4279516684774,2185.5884811869187,2263.7785309131232,2349.0700958541552]
[{"$f":"'Input|Fee Based|EGX'!A90","v":80},"OH2UGMPTBU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence). Recovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","Business hours",1427.87,1454.31,1520.98,1571.53,1622.81,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A90","v":80},{"$f":"'Calc|Fee Based'!B89","v":"OH2UGMPAU"},{"$f":"'Calc|Fee Based'!C89","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Calc|Fee Based'!D89","v":"After hours"},{"$f":"'Calc|Fee Based'!F89","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H89","v":1073.7841119220557},1114.7328704376253,1152.2489188181617,1193.47095170993,1238.4369251004202]
[{"$f":"'Input|Fee Based|EGX'!A91","v":81},"OH2UGMPAU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence). Recovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","After hours",1153.68,1175.04,1228.9100000000001,1269.75,1311.18,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A91","v":81},{"$f":"'Calc|Fee Based'!B90","v":"OH2UGMPTAU"},{"$f":"'Calc|Fee Based'!C90","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"'Calc|Fee Based'!D90","v":"After hours"},{"$f":"'Calc|Fee Based'!F90","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H90","v":2166.3306948419859},2248.943718729221,2324.631341831091,2407.7956894552863,2498.5133367902822]
[{"$f":"'Input|Fee Based|EGX'!A92","v":82},"OH2UGMPTAU","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence). Recovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","After hours",1757.75,1790.3,1872.37,1934.6,1997.72,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A92","v":82},{"$f":"'Calc|Fee Based'!B91","v":"RM1MBU"},{"$f":"'Calc|Fee Based'!C91","v":"Removal of Meter"},{"$f":"'Calc|Fee Based'!D91","v":"Business hours"},{"$f":"'Calc|Fee Based'!F91","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H91","v":199.54443654010549},207.15406388910776,214.12578069157138,221.7861914157549,230.14234953362995]
[{"$f":"'Input|Fee Based|EGX'!A93","v":83},"RM1MBU","Removal of Meter","Business hours",119.88,122.1,127.7,131.94,136.24,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A93","v":83},{"$f":"'Calc|Fee Based'!B92","v":"RM2MBU"},{"$f":"'Calc|Fee Based'!C92","v":"Removal of Meter"},{"$f":"'Calc|Fee Based'!D92","v":"Business hours"},{"$f":"'Calc|Fee Based'!F92","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H92","v":199.54443654010549},207.15406388910776,214.12578069157138,221.7861914157549,230.14234953362995]
[{"$f":"'Input|Fee Based|EGX'!A94","v":84},"RM2MBU","Removal of Meter","Business hours",119.88,122.1,127.7,131.94,136.24,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A94","v":84},{"$f":"'Calc|Fee Based'!B93","v":"RM1MAU"},{"$f":"'Calc|Fee Based'!C93","v":"Removal of Meter"},{"$f":"'Calc|Fee Based'!D93","v":"After hours"},{"$f":"'Calc|Fee Based'!F93","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H93","v":229.25937276898031},238.00217925001843,246.01208145009571,254.81323365574048,264.41373969880135]
[{"$f":"'Input|Fee Based|EGX'!A95","v":85},"RM1MAU","Removal of Meter","After hours",158.33000000000001,161.26,168.65,174.26,179.95,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A95","v":85},{"$f":"'Calc|Fee Based'!B94","v":"MIMT1MBU"},{"$f":"'Calc|Fee Based'!C94","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Calc|Fee Based'!D94","v":"Business hours"},{"$f":"'Calc|Fee Based'!F94","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H94","v":543.59589467668491},564.32592483267808,583.31816885801322,604.18654230608217,626.95026013708866]
[{"$f":"'Input|Fee Based|EGX'!A96","v":86},"RM2MAU","Removal of Meter","After hours",158.33000000000001,161.26,168.65,174.26,179.95,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A96","v":86},{"$f":"'Calc|Fee Based'!B95","v":"MIMT2MBU"},{"$f":"'Calc|Fee Based'!C95","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Calc|Fee Based'!D95","v":"Business hours"},{"$f":"'Calc|Fee Based'!F95","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H95","v":1123.1927209296455},1166.02567681448,1205.2679714165458,1248.3867759992286,1295.4217930393959]
[{"$f":"'Input|Fee Based|EGX'!A97","v":87},"MIMT1MBU","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","Business hours",770.96,785.23,821.23,848.52,876.21,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A97","v":87},{"$f":"'Calc|Fee Based'!B96","v":"MIMT1MAU"},{"$f":"'Calc|Fee Based'!C96","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Calc|Fee Based'!D96","v":"After hours"},{"$f":"'Calc|Fee Based'!F96","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H96","v":616.52577379004947},640.03698498162089,661.57726528615399,685.24538017407576,711.06312252190367]
[{"$f":"'Input|Fee Based|EGX'!A98","v":88},"MIMT2MBU","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","Business hours",805.91,820.83,858.46,886.99,915.93,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A98","v":88},{"$f":"'Calc|Fee Based'!B97","v":"MIMT2MAU"},{"$f":"'Calc|Fee Based'!C97","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"'Calc|Fee Based'!D97","v":"After hours"},{"$f":"'Calc|Fee Based'!F97","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H97","v":1275.6610118915664},1324.3083462520758,1368.8776034313644,1417.8495891472023,1471.2693953066791]
[{"$f":"'Input|Fee Based|EGX'!A99","v":89},"MIMT1MAU","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","After hours",1076.8499999999999,1096.79,1147.07,1185.19,1223.8599999999999,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A99","v":89},{"$f":"'Calc|Fee Based'!B98","v":"MINS1MBU"},{"$f":"'Calc|Fee Based'!C98","v":"Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)"},{"$f":"'Calc|Fee Based'!D98","v":"Business hours"},{"$f":"'Calc|Fee Based'!F98","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H98","v":167.70516333997557},174.10059996375875,179.95991092922495,186.39802794228581,193.4208790242364]
[{"$f":"'Input|Fee Based|EGX'!A100","v":90},"MIMT2MAU","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","After hours",1125.8,1146.6400000000001,1199.21,1239.07,1279.5,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A100","v":90},{"$f":"'Calc|Fee Based'!B99","v":"MINS2MBU"},{"$f":"'Calc|Fee Based'!C99","v":"Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)"},{"$f":"'Calc|Fee Based'!D99","v":"Business hours"},{"$f":"'Calc|Fee Based'!F99","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H99","v":517.79781635682025},537.5440367622715,555.63494322484416,575.51294139985907,597.19633434025013]
[{"$f":"'Input|Fee Based|EGX'!A101","v":91},"MINS1MBU","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","Business hours",94.13,95.87,100.27,103.6,106.98,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A101","v":91},{"$f":"'Calc|Fee Based'!B100","v":"MINSSUBU"},{"$f":"'Calc|Fee Based'!C100","v":"A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit"},{"$f":"'Calc|Fee Based'!D100","v":"Business hours"},{"$f":"'Calc|Fee Based'!F100","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H100","v":209.94074840643452},217.94683912208581,225.28178400235942,233.34130391892967,242.13281983130946]
[{"$f":"'Input|Fee Based|EGX'!A102","v":92},"MINS2MBU","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","Business hours",366.55,373.34,390.46,403.44,416.6,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A102","v":92},{"$f":"'Calc|Fee Based'!B101","v":"MINSMUBU"},{"$f":"'Calc|Fee Based'!C101","v":"A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units"},{"$f":"'Calc|Fee Based'!D101","v":"Business hours"},{"$f":"'Calc|Fee Based'!F101","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H101","v":101.58881946300278},105.46290922637809,109.01223634304922,112.91218011279257,117.1663314845874]
[{"$f":"'Input|Fee Based|EGX'!A103","v":93},"MINSSUBU","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit","Business hours",146.87,149.59,156.44999999999999,161.65,166.92,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A103","v":93},{"$f":"'Calc|Fee Based'!B102","v":"MRCLT1MBU"},{"$f":"'Calc|Fee Based'!C102","v":"A request to make a change from one tariff to another tariff (Controlled Load)"},{"$f":"'Calc|Fee Based'!D102","v":"Business hours"},{"$f":"'Calc|Fee Based'!F102","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H102","v":167.1134820013479},173.48635485650701,179.32499356068777,185.74039622425181,192.73846995381564]
[{"$f":"'Input|Fee Based|EGX'!A104","v":94},"MINSSUAU","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit","After hours",202.85,206.61,216.08,223.26,230.54,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A104","v":94},{"$f":"'Calc|Fee Based'!B103","v":"MRCLT2MBU"},{"$f":"'Calc|Fee Based'!C103","v":"A request to make a change from one tariff to another tariff (Controlled Load)"},{"$f":"'Calc|Fee Based'!D103","v":"Business hours"},{"$f":"'Calc|Fee Based'!F103","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H103","v":435.24396573325305},451.84199493697025,467.04862119870296,483.757418499945,501.98377179036652]
[{"$f":"'Input|Fee Based|EGX'!A105","v":95},"MINSMUBU","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units","Business hours",71.98,73.31,76.67,79.22,81.8,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A105","v":95},{"$f":"'Calc|Fee Based'!B104","v":"MRCT1MBU"},{"$f":"'Calc|Fee Based'!C104","v":"A request to make a change from one tariff to another tariff"},{"$f":"'Calc|Fee Based'!D104","v":"Business hours"},{"$f":"'Calc|Fee Based'!F104","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H104","v":179.18394469180703},186.01712465748767,192.27748320017503,199.15626486564506,206.65980342573107]
[{"$f":"'Input|Fee Based|EGX'!A106","v":96},"MRCLT1MBU","A request to make a change from one tariff to another tariff (Controlled Load)","Business hours",93.48,95.21,99.57,102.88,106.24,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A106","v":96},{"$f":"'Calc|Fee Based'!B105","v":"MRCT1MAU"},{"$f":"'Calc|Fee Based'!C105","v":"A request to make a change from one tariff to another tariff"},{"$f":"'Calc|Fee Based'!D105","v":"After hours"},{"$f":"'Calc|Fee Based'!F105","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H105","v":240.99471825446722},{"$f":"W107*(1+X$5)*(1-X$6)","v":250.18505215097605},258.60496580876412,267.85663203508392,277.94856948131951]
[{"$f":"'Input|Fee Based|EGX'!A107","v":97},"MRCLT2MBU","A request to make a change from one tariff to another tariff (Controlled Load)","Business hours",306.64,312.32,326.64,337.5,348.51,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A107","v":97},{"$f":"'Calc|Fee Based'!B106","v":"MRCT2MBU"},{"$f":"'Calc|Fee Based'!C106","v":"A request to make a change from one tariff to another tariff"},{"$f":"'Calc|Fee Based'!D106","v":"Business hours"},{"$f":"'Calc|Fee Based'!F106","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H106","v":641.62859229217077},666.09709950022318,688.51442626405583,713.14622574973009,740.01517816507544]
[{"$f":"'Input|Fee Based|EGX'!A108","v":98},"MRCT1MBU","A request to make a change from one tariff to another tariff","Business hours",93.48,95.21,99.57,102.88,106.24,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A108","v":98},{"$f":"'Calc|Fee Based'!B107","v":"MRCL1MBU"},{"$f":"'Calc|Fee Based'!C107","v":"Change load control equipment (inc. time switch and relay install, modify and removal)"},{"$f":"'Calc|Fee Based'!D107","v":"Business hours"},{"$f":"'Calc|Fee Based'!F107","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H107","v":106.93408919024282},111.01202082167254,114.74810186352069,118.85324785414366,123.33123868645148]
[{"$f":"'Input|Fee Based|EGX'!A109","v":99},"MRCT1MAU","A request to make a change from one tariff to another tariff","After hours",159.66,162.62,170.08,175.73,181.46,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A109","v":99},{"$f":"'Calc|Fee Based'!B108","v":"MRCL2MBU"},{"$f":"'Calc|Fee Based'!C108","v":"Change load control equipment (inc. time switch and relay install, modify and removal)"},{"$f":"'Calc|Fee Based'!D108","v":"Business hours"},{"$f":"'Calc|Fee Based'!F108","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H108","v":435.24396573325305},451.84199493697025,467.04862119870296,483.757418499945,501.98377179036652]
[{"$f":"'Input|Fee Based|EGX'!A110","v":100},"MRCT2MBU","A request to make a change from one tariff to another tariff","Business hours",456.42,464.87,486.18,502.34,518.73,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A110","v":100},{"$f":"'Calc|Fee Based'!B109","v":"MM1MBU"},{"$f":"'Calc|Fee Based'!C109","v":"Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment"},{"$f":"'Calc|Fee Based'!D109","v":"Business hours"},{"$f":"'Calc|Fee Based'!F109","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H109","v":229.3640634825498},238.11086234408711,246.12442224577467,254.92959347534639,264.5344835652453]
[{"$f":"'Input|Fee Based|EGX'!A111","v":101},"MRCL1MBU","Change load control equipment (inc. time switch and relay install, modify and removal)","Business hours",141.88,144.51,151.13,156.15,161.24,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A111","v":101},{"$f":"'Calc|Fee Based'!B110","v":"MM2MBU"},{"$f":"'Calc|Fee Based'!C110","v":"Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment"},{"$f":"'Calc|Fee Based'!D110","v":"Business hours"},{"$f":"'Calc|Fee Based'!F110","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H110","v":1164.469646241429},1208.8766977271305,1249.5611324296162,1294.2645374491854,1343.0280743143373]
[{"$f":"'Input|Fee Based|EGX'!A112","v":102},"MRCL2MBU","Change load control equipment (inc. time switch and relay install, modify and removal)","Business hours",421.47,429.27,448.95,463.87,479.01,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A112","v":102},{"$f":"'Calc|Fee Based'!B111","v":"SRCRBU"},{"$f":"'Calc|Fee Based'!C111","v":"Customer requests a check read, transfer read or validation of an estimated read on the meter, may be due to reported error in the meter reading. This is only used to check the accuracy of the meter reading"},{"$f":"'Calc|Fee Based'!D111","v":"Business hours"},{"$f":"'Calc|Fee Based'!F111","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H111","v":20.189443769178034},20.959368233778189,21.664750387239948,22.439812996082104,23.285269714256714]
[{"$f":"'Input|Fee Based|EGX'!A113","v":103},"MM1MBU","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","Business hours",132.09,134.54,140.71,145.38999999999999,150.13,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A113","v":103},{"$f":"'Calc|Fee Based'!B112","v":"RNRRBU"},{"$f":"'Calc|Fee Based'!C112","v":"Site remains active and reading undertaken upon customer move in. Retail requested"},{"$f":"'Calc|Fee Based'!D112","v":"Business hours"},{"$f":"'Calc|Fee Based'!F112","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H112","v":20.189443769178034},20.959368233778189,21.664750387239948,22.439812996082104,23.285269714256714]
[{"$f":"'Input|Fee Based|EGX'!A114","v":104},"MM2MBU","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","Business hours",835.86,851.34,890.37,919.96,949.98,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A114","v":104},{"$f":"'Calc|Fee Based'!B113","v":"SRTRBU"},{"$f":"'Calc|Fee Based'!C113","v":"Special meter reading excluding final read. Retailer or customer requested"},{"$f":"'Calc|Fee Based'!D113","v":"Business hours"},{"$f":"'Calc|Fee Based'!F113","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H113","v":20.189443769178034},20.959368233778189,21.664750387239948,22.439812996082104,23.285269714256714]
[{"$f":"'Input|Fee Based|EGX'!A115","v":105},"SRCRBU","Customer requests a check read, transfer read or validation of an estimated read on the meter, may be due to reported error in the meter reading. This is only used to check the accuracy of the meter reading","Business hours",11.32,11.53,12.06,12.46,12.87,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A115","v":105},{"$f":"'Calc|Fee Based'!B114","v":"LPDBU"},{"$f":"'Calc|Fee Based'!C114","v":"Provision of load profile data where available – Retailer requested"},{"$f":"'Calc|Fee Based'!D114","v":"Business hours"},{"$f":"'Calc|Fee Based'!F114","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H114","v":223.69972351036245},232.23051275963607,240.04617100671632,248.6338910689154,258.00158025629008]
[{"$f":"'Input|Fee Based|EGX'!A116","v":106},"RNRRBU","Site remains active and reading undertaken upon customer move in. Retail requested","Business hours",11.32,11.53,12.06,12.46,12.87,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A116","v":106},{"$f":"'Calc|Fee Based'!B115","v":"AAMRBU"},{"$f":"'Calc|Fee Based'!C115","v":"Reseal and inspection of meter after customer initiated work"},{"$f":"'Calc|Fee Based'!D115","v":"Business hours"},{"$f":"'Calc|Fee Based'!F115","v":"Auxiliary metering services"},{"$f":"'Calc|Fee Based'!H115","v":147.85782465034424},153.49638298718418,158.66226432351169,164.33845196995756,170.53017238655258]
[{"$f":"'Input|Fee Based|EGX'!A117","v":107},"SRTRBU","Special meter reading excluding final read. Retailer or customer requested","Business hours",11.32,11.53,12.06,12.46,12.87,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A117","v":107},{"$f":"'Calc|Fee Based'!B116","v":"USV1MBU"},{"$f":"'Calc|Fee Based'!C116","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 1 crew"},{"$f":"'Calc|Fee Based'!D116","v":"Business hours"},{"$f":"'Calc|Fee Based'!F116","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H116","v":143.43731545844781},148.90729767146075,153.9187345204202,159.42522103860057,165.43182743042257]
[{"$f":"'Input|Fee Based|EGX'!A118","v":108},"LPDBU","Provision of load profile data where available – Retailer requested","Business hours",156.86000000000001,159.76,167.08,172.63,178.26,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A118","v":108},{"$f":"'Calc|Fee Based'!B117","v":"USV2MBU"},{"$f":"'Calc|Fee Based'!C117","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 2 crews"},{"$f":"'Calc|Fee Based'!D117","v":"Business hours"},{"$f":"'Calc|Fee Based'!F117","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H117","v":286.87463091689563},297.81459534292151,307.8374690408404,318.85044207720114,330.86365486084514]
[{"$f":"'Input|Fee Based|EGX'!A119","v":109},"AAMRBU","Reseal and inspection of meter after customer initiated work","Business hours",62.25,63.4,66.31,68.510000000000005,70.75,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A119","v":109},{"$f":"'Calc|Fee Based'!B118","v":"USV1MAU"},{"$f":"'Calc|Fee Based'!C118","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 1 crew"},{"$f":"'Calc|Fee Based'!D118","v":"After hours"},{"$f":"'Calc|Fee Based'!F118","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H118","v":163.12130224826856},169.34193332331137,175.04109258549124,181.30323747287463,188.13413397700376]
[{"$f":"'Input|Fee Based|EGX'!A120","v":110},"USV1MBU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","Business hours",100.35,102.21,106.9,110.45,114.05,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A120","v":110},{"$f":"'Calc|Fee Based'!B119","v":"USV2MAU"},{"$f":"'Calc|Fee Based'!C119","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 2 crews"},{"$f":"'Calc|Fee Based'!D119","v":"After hours"},{"$f":"'Calc|Fee Based'!F119","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H119","v":326.24260449653713},338.68386664662273,350.08218517098248,362.60647494574926,376.26826795400751]
[{"$f":"'Input|Fee Based|EGX'!A121","v":111},"USV2MBU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","Business hours",200.71,204.43,213.8,220.91,228.12,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A121","v":111},{"$f":"'Calc|Fee Based'!B120","v":"USVNTBU"},{"$f":"'Calc|Fee Based'!C120","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party. Wasted travel time."},{"$f":"'Calc|Fee Based'!D120","v":"Business hours"},{"$f":"'Calc|Fee Based'!F120","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H120","v":103.42228200498378},107.36629086480069,110.97967580153562,114.95000527765349,119.28093505113988]
[{"$f":"'Input|Fee Based|EGX'!A122","v":112},"USV1MAU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","After hours",140.54,143.13999999999999,149.69999999999999,154.68,159.72999999999999,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A122","v":112},{"$f":"'Calc|Fee Based'!B121","v":"USVNTAU"},{"$f":"'Calc|Fee Based'!C121","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party. Wasted travel time."},{"$f":"'Calc|Fee Based'!D121","v":"After hours"},{"$f":"'Calc|Fee Based'!F121","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H121","v":103.42228200498378},107.36629086480069,110.97967580153562,114.95000527765349,119.28093505113988]
[{"$f":"'Input|Fee Based|EGX'!A123","v":113},"USV2MAU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","After hours",281.08,286.27999999999997,299.39999999999998,309.35000000000002,319.44,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A123","v":113},{"$f":"'Calc|Fee Based'!B122","v":"NEW_001"},{"$f":"'Calc|Fee Based'!C122","v":"Search Fees"},{"$f":"'Calc|Fee Based'!D122","v":"Business hours"},{"$f":"'Calc|Fee Based'!F122","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H122","v":62.985160642036767},65.387099825676259,67.58768587241228,70.005654563559972,72.643232290758789]
[{"$f":"'Input|Fee Based|EGX'!A124","v":114},"USVNTBU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  NON TECHNICAL. Wasted travel time.","Business hours",7.42,7.56,7.91,8.17,8.44,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A124","v":114},{"$f":"'Calc|Fee Based'!B123","v":"NEW_002"},{"$f":"'Calc|Fee Based'!C123","v":"Search Fees - Urgent"},{"$f":"'Calc|Fee Based'!D123","v":"Business hours"},{"$f":"'Calc|Fee Based'!F123","v":"Network Ancillary services"},{"$f":"'Calc|Fee Based'!H123","v":78.731450802545965},81.733874782095327,84.484607340515367,87.507068204449965,90.804040363448493]
[{"$f":"'Input|Fee Based|EGX'!A125","v":115},"USVNTAU","Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  NON TECHNICAL. Wasted travel time.","After hours",9.65,9.83,10.28,10.62,10.97,null,null,1,1,1,1,1,null,{"$f":"'Input|Fee Based|EGX'!A125","v":115},{"$f":"'Calc|Fee Based'!B124","v":"NEW_003"},{"$f":"'Calc|Fee Based'!C124","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed remotely"},{"$f":"'Calc|Fee Based'!D124","v":"Business hours"},{"$f":"'Calc|Fee Based'!F124","v":"Connection application and management services"},{"$f":"'Calc|Fee Based'!H124","v":115.31998132683711},119.71770896588735,123.74677770574426,128.17385388479474,133.00301381942302]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B125","v":""},{"$f":"'Calc|Fee Based'!C125","v":""},{"$f":"'Calc|Fee Based'!D125","v":""},{"$f":"'Calc|Fee Based'!F125","v":""},{"$f":"'Calc|Fee Based'!H125","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E128<=K128,0,1)","v":0},{"$f":"IF(F128<=$K128*(1+M$5)*(1-M$6),0,1)","v":0},{"$f":"IF(G128<=$K128*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6),0,1)","v":0},{"$f":"IF(H128<=$K128*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6),0,1)","v":0},{"$f":"IF(I128<=$K128*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6)*(1+P$5)*(1-P$6),0,1)","v":0},null,null,{"$f":"'Calc|Fee Based'!B126","v":""},{"$f":"'Calc|Fee Based'!C126","v":""},{"$f":"'Calc|Fee Based'!D126","v":""},{"$f":"'Calc|Fee Based'!F126","v":""},{"$f":"'Calc|Fee Based'!H126","v":0},0,0,0,0]
[null,{"$f":"S129","v":""},null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B127","v":""},{"$f":"'Calc|Fee Based'!C127","v":""},{"$f":"'Calc|Fee Based'!D127","v":""},{"$f":"'Calc|Fee Based'!F127","v":""},{"$f":"'Calc|Fee Based'!H127","v":0},0,0,0,0]
[null,{"$f":"S130","v":""},null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B128","v":""},{"$f":"'Calc|Fee Based'!C128","v":""},{"$f":"'Calc|Fee Based'!D128","v":""},{"$f":"'Calc|Fee Based'!F128","v":""},{"$f":"'Calc|Fee Based'!H128","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B129","v":""},{"$f":"'Calc|Fee Based'!C129","v":""},{"$f":"'Calc|Fee Based'!D129","v":""},{"$f":"'Calc|Fee Based'!F129","v":""},{"$f":"'Calc|Fee Based'!H129","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B130","v":""},{"$f":"'Calc|Fee Based'!C130","v":""},{"$f":"'Calc|Fee Based'!D130","v":""},{"$f":"'Calc|Fee Based'!F130","v":""},{"$f":"'Calc|Fee Based'!H130","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B131","v":""},{"$f":"'Calc|Fee Based'!C131","v":""},{"$f":"'Calc|Fee Based'!D131","v":""},{"$f":"'Calc|Fee Based'!F131","v":""},{"$f":"'Calc|Fee Based'!H131","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B132","v":""},{"$f":"'Calc|Fee Based'!C132","v":""},{"$f":"'Calc|Fee Based'!D132","v":""},{"$f":"'Calc|Fee Based'!F132","v":""},{"$f":"'Calc|Fee Based'!H132","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B133","v":""},{"$f":"'Calc|Fee Based'!C133","v":""},{"$f":"'Calc|Fee Based'!D133","v":""},{"$f":"'Calc|Fee Based'!F133","v":""},{"$f":"'Calc|Fee Based'!H133","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B134","v":""},{"$f":"'Calc|Fee Based'!C134","v":""},{"$f":"'Calc|Fee Based'!D134","v":""},{"$f":"'Calc|Fee Based'!F134","v":""},{"$f":"'Calc|Fee Based'!H134","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B135","v":""},{"$f":"'Calc|Fee Based'!C135","v":""},{"$f":"'Calc|Fee Based'!D135","v":""},{"$f":"'Calc|Fee Based'!F135","v":""},{"$f":"'Calc|Fee Based'!H135","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B136","v":""},{"$f":"'Calc|Fee Based'!C136","v":""},{"$f":"'Calc|Fee Based'!D136","v":""},{"$f":"'Calc|Fee Based'!F136","v":""},{"$f":"'Calc|Fee Based'!H136","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B137","v":""},{"$f":"'Calc|Fee Based'!C137","v":""},{"$f":"'Calc|Fee Based'!D137","v":""},{"$f":"'Calc|Fee Based'!F137","v":""},{"$f":"'Calc|Fee Based'!H137","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B138","v":""},{"$f":"'Calc|Fee Based'!C138","v":""},{"$f":"'Calc|Fee Based'!D138","v":""},{"$f":"'Calc|Fee Based'!F138","v":""},{"$f":"'Calc|Fee Based'!H138","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B139","v":""},{"$f":"'Calc|Fee Based'!C139","v":""},{"$f":"'Calc|Fee Based'!D139","v":""},{"$f":"'Calc|Fee Based'!F139","v":""},{"$f":"'Calc|Fee Based'!H139","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B140","v":""},{"$f":"'Calc|Fee Based'!C140","v":""},{"$f":"'Calc|Fee Based'!D140","v":""},{"$f":"'Calc|Fee Based'!F140","v":""},{"$f":"'Calc|Fee Based'!H140","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B141","v":""},{"$f":"'Calc|Fee Based'!C141","v":""},{"$f":"'Calc|Fee Based'!D141","v":""},{"$f":"'Calc|Fee Based'!F141","v":""},{"$f":"'Calc|Fee Based'!H141","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B142","v":""},{"$f":"'Calc|Fee Based'!C142","v":""},{"$f":"'Calc|Fee Based'!D142","v":""},{"$f":"'Calc|Fee Based'!F142","v":""},{"$f":"'Calc|Fee Based'!H142","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B143","v":""},{"$f":"'Calc|Fee Based'!C143","v":""},{"$f":"'Calc|Fee Based'!D143","v":""},{"$f":"'Calc|Fee Based'!F143","v":""},{"$f":"'Calc|Fee Based'!H143","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B144","v":""},{"$f":"'Calc|Fee Based'!C144","v":""},{"$f":"'Calc|Fee Based'!D144","v":""},{"$f":"'Calc|Fee Based'!F144","v":""},{"$f":"'Calc|Fee Based'!H144","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B145","v":""},{"$f":"'Calc|Fee Based'!C145","v":""},{"$f":"'Calc|Fee Based'!D145","v":""},{"$f":"'Calc|Fee Based'!F145","v":""},{"$f":"'Calc|Fee Based'!H145","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B146","v":""},{"$f":"'Calc|Fee Based'!C146","v":""},{"$f":"'Calc|Fee Based'!D146","v":""},{"$f":"'Calc|Fee Based'!F146","v":""},{"$f":"'Calc|Fee Based'!H146","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B147","v":""},{"$f":"'Calc|Fee Based'!C147","v":""},{"$f":"'Calc|Fee Based'!D147","v":""},{"$f":"'Calc|Fee Based'!F147","v":""},{"$f":"'Calc|Fee Based'!H147","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B148","v":""},{"$f":"'Calc|Fee Based'!C148","v":""},{"$f":"'Calc|Fee Based'!D148","v":""},{"$f":"'Calc|Fee Based'!F148","v":""},{"$f":"'Calc|Fee Based'!H148","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B149","v":""},{"$f":"'Calc|Fee Based'!C149","v":""},{"$f":"'Calc|Fee Based'!D149","v":""},{"$f":"'Calc|Fee Based'!F149","v":""},{"$f":"'Calc|Fee Based'!H149","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B150","v":""},{"$f":"'Calc|Fee Based'!C150","v":""},{"$f":"'Calc|Fee Based'!D150","v":""},{"$f":"'Calc|Fee Based'!F150","v":""},{"$f":"'Calc|Fee Based'!H150","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B151","v":""},{"$f":"'Calc|Fee Based'!C151","v":""},{"$f":"'Calc|Fee Based'!D151","v":""},{"$f":"'Calc|Fee Based'!F151","v":""},{"$f":"'Calc|Fee Based'!H151","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B152","v":""},{"$f":"'Calc|Fee Based'!C152","v":""},{"$f":"'Calc|Fee Based'!D152","v":""},{"$f":"'Calc|Fee Based'!F152","v":""},{"$f":"'Calc|Fee Based'!H152","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B153","v":""},{"$f":"'Calc|Fee Based'!C153","v":""},{"$f":"'Calc|Fee Based'!D153","v":""},{"$f":"'Calc|Fee Based'!F153","v":""},{"$f":"'Calc|Fee Based'!H153","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B154","v":""},{"$f":"'Calc|Fee Based'!C154","v":""},{"$f":"'Calc|Fee Based'!D154","v":""},{"$f":"'Calc|Fee Based'!F154","v":""},{"$f":"'Calc|Fee Based'!H154","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B155","v":""},{"$f":"'Calc|Fee Based'!C155","v":""},{"$f":"'Calc|Fee Based'!D155","v":""},{"$f":"'Calc|Fee Based'!F155","v":""},{"$f":"'Calc|Fee Based'!H155","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B156","v":""},{"$f":"'Calc|Fee Based'!C156","v":""},{"$f":"'Calc|Fee Based'!D156","v":""},{"$f":"'Calc|Fee Based'!F156","v":""},{"$f":"'Calc|Fee Based'!H156","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B157","v":""},{"$f":"'Calc|Fee Based'!C157","v":""},{"$f":"'Calc|Fee Based'!D157","v":""},{"$f":"'Calc|Fee Based'!F157","v":""},{"$f":"'Calc|Fee Based'!H157","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B158","v":""},{"$f":"'Calc|Fee Based'!C158","v":""},{"$f":"'Calc|Fee Based'!D158","v":""},{"$f":"'Calc|Fee Based'!F158","v":""},{"$f":"'Calc|Fee Based'!H158","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B159","v":""},{"$f":"'Calc|Fee Based'!C159","v":""},{"$f":"'Calc|Fee Based'!D159","v":""},{"$f":"'Calc|Fee Based'!F159","v":""},{"$f":"'Calc|Fee Based'!H159","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B160","v":""},{"$f":"'Calc|Fee Based'!C160","v":""},{"$f":"'Calc|Fee Based'!D160","v":""},{"$f":"'Calc|Fee Based'!F160","v":""},{"$f":"'Calc|Fee Based'!H160","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B161","v":""},{"$f":"'Calc|Fee Based'!C161","v":""},{"$f":"'Calc|Fee Based'!D161","v":""},{"$f":"'Calc|Fee Based'!F161","v":""},{"$f":"'Calc|Fee Based'!H161","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B162","v":""},{"$f":"'Calc|Fee Based'!C162","v":""},{"$f":"'Calc|Fee Based'!D162","v":""},{"$f":"'Calc|Fee Based'!F162","v":""},{"$f":"'Calc|Fee Based'!H162","v":0},0,0,0,{"$f":"Z164*(1+AA$5)*(1-AA$6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B163","v":""},{"$f":"'Calc|Fee Based'!C163","v":""},{"$f":"'Calc|Fee Based'!D163","v":""},{"$f":"'Calc|Fee Based'!F163","v":""},{"$f":"'Calc|Fee Based'!H163","v":0},{"$f":"W165*(1+X$5)*(1-X$6)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B164","v":""},{"$f":"'Calc|Fee Based'!C164","v":""},{"$f":"'Calc|Fee Based'!D164","v":""},{"$f":"'Calc|Fee Based'!F164","v":""},{"$f":"'Calc|Fee Based'!H164","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B165","v":""},{"$f":"'Calc|Fee Based'!C165","v":""},{"$f":"'Calc|Fee Based'!D165","v":""},{"$f":"'Calc|Fee Based'!F165","v":""},{"$f":"'Calc|Fee Based'!H165","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B166","v":""},{"$f":"'Calc|Fee Based'!C166","v":""},{"$f":"'Calc|Fee Based'!D166","v":""},{"$f":"'Calc|Fee Based'!F166","v":""},{"$f":"'Calc|Fee Based'!H166","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B167","v":""},{"$f":"'Calc|Fee Based'!C167","v":""},{"$f":"'Calc|Fee Based'!D167","v":""},{"$f":"'Calc|Fee Based'!F167","v":""},{"$f":"'Calc|Fee Based'!H167","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B168","v":""},{"$f":"'Calc|Fee Based'!C168","v":""},{"$f":"'Calc|Fee Based'!D168","v":""},{"$f":"'Calc|Fee Based'!F168","v":""},{"$f":"'Calc|Fee Based'!H168","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B169","v":""},{"$f":"'Calc|Fee Based'!C169","v":""},{"$f":"'Calc|Fee Based'!D169","v":""},{"$f":"'Calc|Fee Based'!F169","v":""},{"$f":"'Calc|Fee Based'!H169","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B170","v":""},{"$f":"'Calc|Fee Based'!C170","v":""},{"$f":"'Calc|Fee Based'!D170","v":""},{"$f":"'Calc|Fee Based'!F170","v":""},{"$f":"'Calc|Fee Based'!H170","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B171","v":""},{"$f":"'Calc|Fee Based'!C171","v":""},{"$f":"'Calc|Fee Based'!D171","v":""},{"$f":"'Calc|Fee Based'!F171","v":""},{"$f":"'Calc|Fee Based'!H171","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B172","v":""},{"$f":"'Calc|Fee Based'!C172","v":""},{"$f":"'Calc|Fee Based'!D172","v":""},{"$f":"'Calc|Fee Based'!F172","v":""},{"$f":"'Calc|Fee Based'!H172","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B173","v":""},{"$f":"'Calc|Fee Based'!C173","v":""},{"$f":"'Calc|Fee Based'!D173","v":""},{"$f":"'Calc|Fee Based'!F173","v":""},{"$f":"'Calc|Fee Based'!H173","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B174","v":""},{"$f":"'Calc|Fee Based'!C174","v":""},{"$f":"'Calc|Fee Based'!D174","v":""},{"$f":"'Calc|Fee Based'!F174","v":""},{"$f":"'Calc|Fee Based'!H174","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B175","v":""},{"$f":"'Calc|Fee Based'!C175","v":""},{"$f":"'Calc|Fee Based'!D175","v":""},{"$f":"'Calc|Fee Based'!F175","v":""},{"$f":"'Calc|Fee Based'!H175","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B176","v":""},{"$f":"'Calc|Fee Based'!C176","v":""},{"$f":"'Calc|Fee Based'!D176","v":""},{"$f":"'Calc|Fee Based'!F176","v":""},{"$f":"'Calc|Fee Based'!H176","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B177","v":""},{"$f":"'Calc|Fee Based'!C177","v":""},{"$f":"'Calc|Fee Based'!D177","v":""},{"$f":"'Calc|Fee Based'!F177","v":""},{"$f":"'Calc|Fee Based'!H177","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B178","v":""},{"$f":"'Calc|Fee Based'!C178","v":""},{"$f":"'Calc|Fee Based'!D178","v":""},{"$f":"'Calc|Fee Based'!F178","v":""},{"$f":"'Calc|Fee Based'!H178","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B179","v":""},{"$f":"'Calc|Fee Based'!C179","v":""},{"$f":"'Calc|Fee Based'!D179","v":""},{"$f":"'Calc|Fee Based'!F179","v":""},{"$f":"'Calc|Fee Based'!H179","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B180","v":""},{"$f":"'Calc|Fee Based'!C180","v":""},{"$f":"'Calc|Fee Based'!D180","v":""},{"$f":"'Calc|Fee Based'!F180","v":""},{"$f":"'Calc|Fee Based'!H180","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B181","v":""},{"$f":"'Calc|Fee Based'!C181","v":""},{"$f":"'Calc|Fee Based'!D181","v":""},{"$f":"'Calc|Fee Based'!F181","v":""},{"$f":"'Calc|Fee Based'!H181","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B182","v":""},{"$f":"'Calc|Fee Based'!C182","v":""},{"$f":"'Calc|Fee Based'!D182","v":""},{"$f":"'Calc|Fee Based'!F182","v":""},{"$f":"'Calc|Fee Based'!H182","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B183","v":""},{"$f":"'Calc|Fee Based'!C183","v":""},{"$f":"'Calc|Fee Based'!D183","v":""},{"$f":"'Calc|Fee Based'!F183","v":""},{"$f":"'Calc|Fee Based'!H183","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B184","v":""},{"$f":"'Calc|Fee Based'!C184","v":""},{"$f":"'Calc|Fee Based'!D184","v":""},{"$f":"'Calc|Fee Based'!F184","v":""},{"$f":"'Calc|Fee Based'!H184","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B185","v":""},{"$f":"'Calc|Fee Based'!C185","v":""},{"$f":"'Calc|Fee Based'!D185","v":""},{"$f":"'Calc|Fee Based'!F185","v":""},{"$f":"'Calc|Fee Based'!H185","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B186","v":""},{"$f":"'Calc|Fee Based'!C186","v":""},{"$f":"'Calc|Fee Based'!D186","v":""},{"$f":"'Calc|Fee Based'!F186","v":""},{"$f":"'Calc|Fee Based'!H186","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B187","v":""},{"$f":"'Calc|Fee Based'!C187","v":""},{"$f":"'Calc|Fee Based'!D187","v":""},{"$f":"'Calc|Fee Based'!F187","v":""},{"$f":"'Calc|Fee Based'!H187","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B188","v":""},{"$f":"'Calc|Fee Based'!C188","v":""},{"$f":"'Calc|Fee Based'!D188","v":""},{"$f":"'Calc|Fee Based'!F188","v":""},{"$f":"'Calc|Fee Based'!H188","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B189","v":""},{"$f":"'Calc|Fee Based'!C189","v":""},{"$f":"'Calc|Fee Based'!D189","v":""},{"$f":"'Calc|Fee Based'!F189","v":""},{"$f":"'Calc|Fee Based'!H189","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E192<=K192,0,1)","v":0},{"$f":"IF(F192<=$K192*(1+M$5)*(1-M$6),0,1)","v":0},{"$f":"IF(G192<=$K192*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6),0,1)","v":0},{"$f":"IF(H192<=$K192*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6),0,1)","v":0},{"$f":"IF(I192<=$K192*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6)*(1+P$5)*(1-P$6),0,1)","v":0},null,null,{"$f":"'Calc|Fee Based'!B190","v":""},{"$f":"'Calc|Fee Based'!C190","v":""},{"$f":"'Calc|Fee Based'!D190","v":""},{"$f":"'Calc|Fee Based'!F190","v":""},{"$f":"'Calc|Fee Based'!H190","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B191","v":""},{"$f":"'Calc|Fee Based'!C191","v":""},{"$f":"'Calc|Fee Based'!D191","v":""},{"$f":"'Calc|Fee Based'!F191","v":""},{"$f":"'Calc|Fee Based'!H191","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B192","v":""},{"$f":"'Calc|Fee Based'!C192","v":""},{"$f":"'Calc|Fee Based'!D192","v":""},{"$f":"'Calc|Fee Based'!F192","v":""},{"$f":"'Calc|Fee Based'!H192","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B193","v":""},{"$f":"'Calc|Fee Based'!C193","v":""},{"$f":"'Calc|Fee Based'!D193","v":""},{"$f":"'Calc|Fee Based'!F193","v":""},{"$f":"'Calc|Fee Based'!H193","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B194","v":""},{"$f":"'Calc|Fee Based'!C194","v":""},{"$f":"'Calc|Fee Based'!D194","v":""},{"$f":"'Calc|Fee Based'!F194","v":""},{"$f":"'Calc|Fee Based'!H194","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B195","v":""},{"$f":"'Calc|Fee Based'!C195","v":""},{"$f":"'Calc|Fee Based'!D195","v":""},{"$f":"'Calc|Fee Based'!F195","v":""},{"$f":"'Calc|Fee Based'!H195","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B196","v":""},{"$f":"'Calc|Fee Based'!C196","v":""},{"$f":"'Calc|Fee Based'!D196","v":""},{"$f":"'Calc|Fee Based'!F196","v":""},{"$f":"'Calc|Fee Based'!H196","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B197","v":""},{"$f":"'Calc|Fee Based'!C197","v":""},{"$f":"'Calc|Fee Based'!D197","v":""},{"$f":"'Calc|Fee Based'!F197","v":""},{"$f":"'Calc|Fee Based'!H197","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B198","v":""},{"$f":"'Calc|Fee Based'!C198","v":""},{"$f":"'Calc|Fee Based'!D198","v":""},{"$f":"'Calc|Fee Based'!F198","v":""},{"$f":"'Calc|Fee Based'!H198","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B199","v":""},{"$f":"'Calc|Fee Based'!C199","v":""},{"$f":"'Calc|Fee Based'!D199","v":""},{"$f":"'Calc|Fee Based'!F199","v":""},{"$f":"'Calc|Fee Based'!H199","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B200","v":""},{"$f":"'Calc|Fee Based'!C200","v":""},{"$f":"'Calc|Fee Based'!D200","v":""},{"$f":"'Calc|Fee Based'!F200","v":""},{"$f":"'Calc|Fee Based'!H200","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B201","v":""},{"$f":"'Calc|Fee Based'!C201","v":""},{"$f":"'Calc|Fee Based'!D201","v":""},{"$f":"'Calc|Fee Based'!F201","v":""},{"$f":"'Calc|Fee Based'!H201","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B202","v":""},{"$f":"'Calc|Fee Based'!C202","v":""},{"$f":"'Calc|Fee Based'!D202","v":""},{"$f":"'Calc|Fee Based'!F202","v":""},{"$f":"'Calc|Fee Based'!H202","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B203","v":""},{"$f":"'Calc|Fee Based'!C203","v":""},{"$f":"'Calc|Fee Based'!D203","v":""},{"$f":"'Calc|Fee Based'!F203","v":""},{"$f":"'Calc|Fee Based'!H203","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B204","v":""},{"$f":"'Calc|Fee Based'!C204","v":""},{"$f":"'Calc|Fee Based'!D204","v":""},{"$f":"'Calc|Fee Based'!F204","v":""},{"$f":"'Calc|Fee Based'!H204","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B205","v":""},{"$f":"'Calc|Fee Based'!C205","v":""},{"$f":"'Calc|Fee Based'!D205","v":""},{"$f":"'Calc|Fee Based'!F205","v":""},{"$f":"'Calc|Fee Based'!H205","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B206","v":""},{"$f":"'Calc|Fee Based'!C206","v":""},{"$f":"'Calc|Fee Based'!D206","v":""},{"$f":"'Calc|Fee Based'!F206","v":""},{"$f":"'Calc|Fee Based'!H206","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B207","v":""},{"$f":"'Calc|Fee Based'!C207","v":""},{"$f":"'Calc|Fee Based'!D207","v":""},{"$f":"'Calc|Fee Based'!F207","v":""},{"$f":"'Calc|Fee Based'!H207","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B208","v":""},{"$f":"'Calc|Fee Based'!C208","v":""},{"$f":"'Calc|Fee Based'!D208","v":""},{"$f":"'Calc|Fee Based'!F208","v":""},{"$f":"'Calc|Fee Based'!H208","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B209","v":""},{"$f":"'Calc|Fee Based'!C209","v":""},{"$f":"'Calc|Fee Based'!D209","v":""},{"$f":"'Calc|Fee Based'!F209","v":""},{"$f":"'Calc|Fee Based'!H209","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B210","v":""},{"$f":"'Calc|Fee Based'!C210","v":""},{"$f":"'Calc|Fee Based'!D210","v":""},{"$f":"'Calc|Fee Based'!F210","v":""},{"$f":"'Calc|Fee Based'!H210","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B211","v":""},{"$f":"'Calc|Fee Based'!C211","v":""},{"$f":"'Calc|Fee Based'!D211","v":""},{"$f":"'Calc|Fee Based'!F211","v":""},{"$f":"'Calc|Fee Based'!H211","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B212","v":""},{"$f":"'Calc|Fee Based'!C212","v":""},{"$f":"'Calc|Fee Based'!D212","v":""},{"$f":"'Calc|Fee Based'!F212","v":""},{"$f":"'Calc|Fee Based'!H212","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B213","v":""},{"$f":"'Calc|Fee Based'!C213","v":""},{"$f":"'Calc|Fee Based'!D213","v":""},{"$f":"'Calc|Fee Based'!F213","v":""},{"$f":"'Calc|Fee Based'!H213","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B214","v":""},{"$f":"'Calc|Fee Based'!C214","v":""},{"$f":"'Calc|Fee Based'!D214","v":""},{"$f":"'Calc|Fee Based'!F214","v":""},{"$f":"'Calc|Fee Based'!H214","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B215","v":""},{"$f":"'Calc|Fee Based'!C215","v":""},{"$f":"'Calc|Fee Based'!D215","v":""},{"$f":"'Calc|Fee Based'!F215","v":""},{"$f":"'Calc|Fee Based'!H215","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B216","v":""},{"$f":"'Calc|Fee Based'!C216","v":""},{"$f":"'Calc|Fee Based'!D216","v":""},{"$f":"'Calc|Fee Based'!F216","v":""},{"$f":"'Calc|Fee Based'!H216","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B217","v":""},{"$f":"'Calc|Fee Based'!C217","v":""},{"$f":"'Calc|Fee Based'!D217","v":""},{"$f":"'Calc|Fee Based'!F217","v":""},{"$f":"'Calc|Fee Based'!H217","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B218","v":""},{"$f":"'Calc|Fee Based'!C218","v":""},{"$f":"'Calc|Fee Based'!D218","v":""},{"$f":"'Calc|Fee Based'!F218","v":""},{"$f":"'Calc|Fee Based'!H218","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B219","v":""},{"$f":"'Calc|Fee Based'!C219","v":""},{"$f":"'Calc|Fee Based'!D219","v":""},{"$f":"'Calc|Fee Based'!F219","v":""},{"$f":"'Calc|Fee Based'!H219","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B220","v":""},{"$f":"'Calc|Fee Based'!C220","v":""},{"$f":"'Calc|Fee Based'!D220","v":""},{"$f":"'Calc|Fee Based'!F220","v":""},{"$f":"'Calc|Fee Based'!H220","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B221","v":""},{"$f":"'Calc|Fee Based'!C221","v":""},{"$f":"'Calc|Fee Based'!D221","v":""},{"$f":"'Calc|Fee Based'!F221","v":""},{"$f":"'Calc|Fee Based'!H221","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B222","v":""},{"$f":"'Calc|Fee Based'!C222","v":""},{"$f":"'Calc|Fee Based'!D222","v":""},{"$f":"'Calc|Fee Based'!F222","v":""},{"$f":"'Calc|Fee Based'!H222","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B223","v":""},{"$f":"'Calc|Fee Based'!C223","v":""},{"$f":"'Calc|Fee Based'!D223","v":""},{"$f":"'Calc|Fee Based'!F223","v":""},{"$f":"'Calc|Fee Based'!H223","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B224","v":""},{"$f":"'Calc|Fee Based'!C224","v":""},{"$f":"'Calc|Fee Based'!D224","v":""},{"$f":"'Calc|Fee Based'!F224","v":""},{"$f":"'Calc|Fee Based'!H224","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B225","v":""},{"$f":"'Calc|Fee Based'!C225","v":""},{"$f":"'Calc|Fee Based'!D225","v":""},{"$f":"'Calc|Fee Based'!F225","v":""},{"$f":"'Calc|Fee Based'!H225","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B226","v":""},{"$f":"'Calc|Fee Based'!C226","v":""},{"$f":"'Calc|Fee Based'!D226","v":""},{"$f":"'Calc|Fee Based'!F226","v":""},{"$f":"'Calc|Fee Based'!H226","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B227","v":""},{"$f":"'Calc|Fee Based'!C227","v":""},{"$f":"'Calc|Fee Based'!D227","v":""},{"$f":"'Calc|Fee Based'!F227","v":""},{"$f":"'Calc|Fee Based'!H227","v":0},{"$f":"W229*(1+X$5)*(1-X$6)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B228","v":""},{"$f":"'Calc|Fee Based'!C228","v":""},{"$f":"'Calc|Fee Based'!D228","v":""},{"$f":"'Calc|Fee Based'!F228","v":""},{"$f":"'Calc|Fee Based'!H228","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B229","v":""},{"$f":"'Calc|Fee Based'!C229","v":""},{"$f":"'Calc|Fee Based'!D229","v":""},{"$f":"'Calc|Fee Based'!F229","v":""},{"$f":"'Calc|Fee Based'!H229","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B230","v":""},{"$f":"'Calc|Fee Based'!C230","v":""},{"$f":"'Calc|Fee Based'!D230","v":""},{"$f":"'Calc|Fee Based'!F230","v":""},{"$f":"'Calc|Fee Based'!H230","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B231","v":""},{"$f":"'Calc|Fee Based'!C231","v":""},{"$f":"'Calc|Fee Based'!D231","v":""},{"$f":"'Calc|Fee Based'!F231","v":""},{"$f":"'Calc|Fee Based'!H231","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B232","v":""},{"$f":"'Calc|Fee Based'!C232","v":""},{"$f":"'Calc|Fee Based'!D232","v":""},{"$f":"'Calc|Fee Based'!F232","v":""},{"$f":"'Calc|Fee Based'!H232","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B233","v":""},{"$f":"'Calc|Fee Based'!C233","v":""},{"$f":"'Calc|Fee Based'!D233","v":""},{"$f":"'Calc|Fee Based'!F233","v":""},{"$f":"'Calc|Fee Based'!H233","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B234","v":""},{"$f":"'Calc|Fee Based'!C234","v":""},{"$f":"'Calc|Fee Based'!D234","v":""},{"$f":"'Calc|Fee Based'!F234","v":""},{"$f":"'Calc|Fee Based'!H234","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B235","v":""},{"$f":"'Calc|Fee Based'!C235","v":""},{"$f":"'Calc|Fee Based'!D235","v":""},{"$f":"'Calc|Fee Based'!F235","v":""},{"$f":"'Calc|Fee Based'!H235","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B236","v":""},{"$f":"'Calc|Fee Based'!C236","v":""},{"$f":"'Calc|Fee Based'!D236","v":""},{"$f":"'Calc|Fee Based'!F236","v":""},{"$f":"'Calc|Fee Based'!H236","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B237","v":""},{"$f":"'Calc|Fee Based'!C237","v":""},{"$f":"'Calc|Fee Based'!D237","v":""},{"$f":"'Calc|Fee Based'!F237","v":""},{"$f":"'Calc|Fee Based'!H237","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B238","v":""},{"$f":"'Calc|Fee Based'!C238","v":""},{"$f":"'Calc|Fee Based'!D238","v":""},{"$f":"'Calc|Fee Based'!F238","v":""},{"$f":"'Calc|Fee Based'!H238","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B239","v":""},{"$f":"'Calc|Fee Based'!C239","v":""},{"$f":"'Calc|Fee Based'!D239","v":""},{"$f":"'Calc|Fee Based'!F239","v":""},{"$f":"'Calc|Fee Based'!H239","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B240","v":""},{"$f":"'Calc|Fee Based'!C240","v":""},{"$f":"'Calc|Fee Based'!D240","v":""},{"$f":"'Calc|Fee Based'!F240","v":""},{"$f":"'Calc|Fee Based'!H240","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B241","v":""},{"$f":"'Calc|Fee Based'!C241","v":""},{"$f":"'Calc|Fee Based'!D241","v":""},{"$f":"'Calc|Fee Based'!F241","v":""},{"$f":"'Calc|Fee Based'!H241","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B242","v":""},{"$f":"'Calc|Fee Based'!C242","v":""},{"$f":"'Calc|Fee Based'!D242","v":""},{"$f":"'Calc|Fee Based'!F242","v":""},{"$f":"'Calc|Fee Based'!H242","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B243","v":""},{"$f":"'Calc|Fee Based'!C243","v":""},{"$f":"'Calc|Fee Based'!D243","v":""},{"$f":"'Calc|Fee Based'!F243","v":""},{"$f":"'Calc|Fee Based'!H243","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B244","v":""},{"$f":"'Calc|Fee Based'!C244","v":""},{"$f":"'Calc|Fee Based'!D244","v":""},{"$f":"'Calc|Fee Based'!F244","v":""},{"$f":"'Calc|Fee Based'!H244","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B245","v":""},{"$f":"'Calc|Fee Based'!C245","v":""},{"$f":"'Calc|Fee Based'!D245","v":""},{"$f":"'Calc|Fee Based'!F245","v":""},{"$f":"'Calc|Fee Based'!H245","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B246","v":""},{"$f":"'Calc|Fee Based'!C246","v":""},{"$f":"'Calc|Fee Based'!D246","v":""},{"$f":"'Calc|Fee Based'!F246","v":""},{"$f":"'Calc|Fee Based'!H246","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B247","v":""},{"$f":"'Calc|Fee Based'!C247","v":""},{"$f":"'Calc|Fee Based'!D247","v":""},{"$f":"'Calc|Fee Based'!F247","v":""},{"$f":"'Calc|Fee Based'!H247","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B248","v":""},{"$f":"'Calc|Fee Based'!C248","v":""},{"$f":"'Calc|Fee Based'!D248","v":""},{"$f":"'Calc|Fee Based'!F248","v":""},{"$f":"'Calc|Fee Based'!H248","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B249","v":""},{"$f":"'Calc|Fee Based'!C249","v":""},{"$f":"'Calc|Fee Based'!D249","v":""},{"$f":"'Calc|Fee Based'!F249","v":""},{"$f":"'Calc|Fee Based'!H249","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B250","v":""},{"$f":"'Calc|Fee Based'!C250","v":""},{"$f":"'Calc|Fee Based'!D250","v":""},{"$f":"'Calc|Fee Based'!F250","v":""},{"$f":"'Calc|Fee Based'!H250","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B251","v":""},{"$f":"'Calc|Fee Based'!C251","v":""},{"$f":"'Calc|Fee Based'!D251","v":""},{"$f":"'Calc|Fee Based'!F251","v":""},{"$f":"'Calc|Fee Based'!H251","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B252","v":""},{"$f":"'Calc|Fee Based'!C252","v":""},{"$f":"'Calc|Fee Based'!D252","v":""},{"$f":"'Calc|Fee Based'!F252","v":""},{"$f":"'Calc|Fee Based'!H252","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B253","v":""},{"$f":"'Calc|Fee Based'!C253","v":""},{"$f":"'Calc|Fee Based'!D253","v":""},{"$f":"'Calc|Fee Based'!F253","v":""},{"$f":"'Calc|Fee Based'!H253","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E256<=K256,0,1)","v":0},{"$f":"IF(F256<=$K256*(1+M$5)*(1-M$6),0,1)","v":0},{"$f":"IF(G256<=$K256*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6),0,1)","v":0},{"$f":"IF(H256<=$K256*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6),0,1)","v":0},{"$f":"IF(I256<=$K256*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6)*(1+P$5)*(1-P$6),0,1)","v":0},null,null,{"$f":"'Calc|Fee Based'!B254","v":""},{"$f":"'Calc|Fee Based'!C254","v":""},{"$f":"'Calc|Fee Based'!D254","v":""},{"$f":"'Calc|Fee Based'!F254","v":""},{"$f":"'Calc|Fee Based'!H254","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B255","v":""},{"$f":"'Calc|Fee Based'!C255","v":""},{"$f":"'Calc|Fee Based'!D255","v":""},{"$f":"'Calc|Fee Based'!F255","v":""},{"$f":"'Calc|Fee Based'!H255","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B256","v":""},{"$f":"'Calc|Fee Based'!C256","v":""},{"$f":"'Calc|Fee Based'!D256","v":""},{"$f":"'Calc|Fee Based'!F256","v":""},{"$f":"'Calc|Fee Based'!H256","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B257","v":""},{"$f":"'Calc|Fee Based'!C257","v":""},{"$f":"'Calc|Fee Based'!D257","v":""},{"$f":"'Calc|Fee Based'!F257","v":""},{"$f":"'Calc|Fee Based'!H257","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B258","v":""},{"$f":"'Calc|Fee Based'!C258","v":""},{"$f":"'Calc|Fee Based'!D258","v":""},{"$f":"'Calc|Fee Based'!F258","v":""},{"$f":"'Calc|Fee Based'!H258","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B259","v":""},{"$f":"'Calc|Fee Based'!C259","v":""},{"$f":"'Calc|Fee Based'!D259","v":""},{"$f":"'Calc|Fee Based'!F259","v":""},{"$f":"'Calc|Fee Based'!H259","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B260","v":""},{"$f":"'Calc|Fee Based'!C260","v":""},{"$f":"'Calc|Fee Based'!D260","v":""},{"$f":"'Calc|Fee Based'!F260","v":""},{"$f":"'Calc|Fee Based'!H260","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B261","v":""},{"$f":"'Calc|Fee Based'!C261","v":""},{"$f":"'Calc|Fee Based'!D261","v":""},{"$f":"'Calc|Fee Based'!F261","v":""},{"$f":"'Calc|Fee Based'!H261","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B262","v":""},{"$f":"'Calc|Fee Based'!C262","v":""},{"$f":"'Calc|Fee Based'!D262","v":""},{"$f":"'Calc|Fee Based'!F262","v":""},{"$f":"'Calc|Fee Based'!H262","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B263","v":""},{"$f":"'Calc|Fee Based'!C263","v":""},{"$f":"'Calc|Fee Based'!D263","v":""},{"$f":"'Calc|Fee Based'!F263","v":""},{"$f":"'Calc|Fee Based'!H263","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B264","v":""},{"$f":"'Calc|Fee Based'!C264","v":""},{"$f":"'Calc|Fee Based'!D264","v":""},{"$f":"'Calc|Fee Based'!F264","v":""},{"$f":"'Calc|Fee Based'!H264","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B265","v":""},{"$f":"'Calc|Fee Based'!C265","v":""},{"$f":"'Calc|Fee Based'!D265","v":""},{"$f":"'Calc|Fee Based'!F265","v":""},{"$f":"'Calc|Fee Based'!H265","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B266","v":""},{"$f":"'Calc|Fee Based'!C266","v":""},{"$f":"'Calc|Fee Based'!D266","v":""},{"$f":"'Calc|Fee Based'!F266","v":""},{"$f":"'Calc|Fee Based'!H266","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B267","v":""},{"$f":"'Calc|Fee Based'!C267","v":""},{"$f":"'Calc|Fee Based'!D267","v":""},{"$f":"'Calc|Fee Based'!F267","v":""},{"$f":"'Calc|Fee Based'!H267","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B268","v":""},{"$f":"'Calc|Fee Based'!C268","v":""},{"$f":"'Calc|Fee Based'!D268","v":""},{"$f":"'Calc|Fee Based'!F268","v":""},{"$f":"'Calc|Fee Based'!H268","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B269","v":""},{"$f":"'Calc|Fee Based'!C269","v":""},{"$f":"'Calc|Fee Based'!D269","v":""},{"$f":"'Calc|Fee Based'!F269","v":""},{"$f":"'Calc|Fee Based'!H269","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B270","v":""},{"$f":"'Calc|Fee Based'!C270","v":""},{"$f":"'Calc|Fee Based'!D270","v":""},{"$f":"'Calc|Fee Based'!F270","v":""},{"$f":"'Calc|Fee Based'!H270","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B271","v":""},{"$f":"'Calc|Fee Based'!C271","v":""},{"$f":"'Calc|Fee Based'!D271","v":""},{"$f":"'Calc|Fee Based'!F271","v":""},{"$f":"'Calc|Fee Based'!H271","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B272","v":""},{"$f":"'Calc|Fee Based'!C272","v":""},{"$f":"'Calc|Fee Based'!D272","v":""},{"$f":"'Calc|Fee Based'!F272","v":""},{"$f":"'Calc|Fee Based'!H272","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B273","v":""},{"$f":"'Calc|Fee Based'!C273","v":""},{"$f":"'Calc|Fee Based'!D273","v":""},{"$f":"'Calc|Fee Based'!F273","v":""},{"$f":"'Calc|Fee Based'!H273","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B274","v":""},{"$f":"'Calc|Fee Based'!C274","v":""},{"$f":"'Calc|Fee Based'!D274","v":""},{"$f":"'Calc|Fee Based'!F274","v":""},{"$f":"'Calc|Fee Based'!H274","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B275","v":""},{"$f":"'Calc|Fee Based'!C275","v":""},{"$f":"'Calc|Fee Based'!D275","v":""},{"$f":"'Calc|Fee Based'!F275","v":""},{"$f":"'Calc|Fee Based'!H275","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B276","v":""},{"$f":"'Calc|Fee Based'!C276","v":""},{"$f":"'Calc|Fee Based'!D276","v":""},{"$f":"'Calc|Fee Based'!F276","v":""},{"$f":"'Calc|Fee Based'!H276","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B277","v":""},{"$f":"'Calc|Fee Based'!C277","v":""},{"$f":"'Calc|Fee Based'!D277","v":""},{"$f":"'Calc|Fee Based'!F277","v":""},{"$f":"'Calc|Fee Based'!H277","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B278","v":""},{"$f":"'Calc|Fee Based'!C278","v":""},{"$f":"'Calc|Fee Based'!D278","v":""},{"$f":"'Calc|Fee Based'!F278","v":""},{"$f":"'Calc|Fee Based'!H278","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B279","v":""},{"$f":"'Calc|Fee Based'!C279","v":""},{"$f":"'Calc|Fee Based'!D279","v":""},{"$f":"'Calc|Fee Based'!F279","v":""},{"$f":"'Calc|Fee Based'!H279","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B280","v":""},{"$f":"'Calc|Fee Based'!C280","v":""},{"$f":"'Calc|Fee Based'!D280","v":""},{"$f":"'Calc|Fee Based'!F280","v":""},{"$f":"'Calc|Fee Based'!H280","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B281","v":""},{"$f":"'Calc|Fee Based'!C281","v":""},{"$f":"'Calc|Fee Based'!D281","v":""},{"$f":"'Calc|Fee Based'!F281","v":""},{"$f":"'Calc|Fee Based'!H281","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B282","v":""},{"$f":"'Calc|Fee Based'!C282","v":""},{"$f":"'Calc|Fee Based'!D282","v":""},{"$f":"'Calc|Fee Based'!F282","v":""},{"$f":"'Calc|Fee Based'!H282","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B283","v":""},{"$f":"'Calc|Fee Based'!C283","v":""},{"$f":"'Calc|Fee Based'!D283","v":""},{"$f":"'Calc|Fee Based'!F283","v":""},{"$f":"'Calc|Fee Based'!H283","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B284","v":""},{"$f":"'Calc|Fee Based'!C284","v":""},{"$f":"'Calc|Fee Based'!D284","v":""},{"$f":"'Calc|Fee Based'!F284","v":""},{"$f":"'Calc|Fee Based'!H284","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B285","v":""},{"$f":"'Calc|Fee Based'!C285","v":""},{"$f":"'Calc|Fee Based'!D285","v":""},{"$f":"'Calc|Fee Based'!F285","v":""},{"$f":"'Calc|Fee Based'!H285","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B286","v":""},{"$f":"'Calc|Fee Based'!C286","v":""},{"$f":"'Calc|Fee Based'!D286","v":""},{"$f":"'Calc|Fee Based'!F286","v":""},{"$f":"'Calc|Fee Based'!H286","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B287","v":""},{"$f":"'Calc|Fee Based'!C287","v":""},{"$f":"'Calc|Fee Based'!D287","v":""},{"$f":"'Calc|Fee Based'!F287","v":""},{"$f":"'Calc|Fee Based'!H287","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B288","v":""},{"$f":"'Calc|Fee Based'!C288","v":""},{"$f":"'Calc|Fee Based'!D288","v":""},{"$f":"'Calc|Fee Based'!F288","v":""},{"$f":"'Calc|Fee Based'!H288","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B289","v":""},{"$f":"'Calc|Fee Based'!C289","v":""},{"$f":"'Calc|Fee Based'!D289","v":""},{"$f":"'Calc|Fee Based'!F289","v":""},{"$f":"'Calc|Fee Based'!H289","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B290","v":""},{"$f":"'Calc|Fee Based'!C290","v":""},{"$f":"'Calc|Fee Based'!D290","v":""},{"$f":"'Calc|Fee Based'!F290","v":""},{"$f":"'Calc|Fee Based'!H290","v":0},0,0,0,{"$f":"Z292*(1+AA$5)*(1-AA$6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B291","v":""},{"$f":"'Calc|Fee Based'!C291","v":""},{"$f":"'Calc|Fee Based'!D291","v":""},{"$f":"'Calc|Fee Based'!F291","v":""},{"$f":"'Calc|Fee Based'!H291","v":0},{"$f":"W293*(1+X$5)*(1-X$6)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B292","v":""},{"$f":"'Calc|Fee Based'!C292","v":""},{"$f":"'Calc|Fee Based'!D292","v":""},{"$f":"'Calc|Fee Based'!F292","v":""},{"$f":"'Calc|Fee Based'!H292","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B293","v":""},{"$f":"'Calc|Fee Based'!C293","v":""},{"$f":"'Calc|Fee Based'!D293","v":""},{"$f":"'Calc|Fee Based'!F293","v":""},{"$f":"'Calc|Fee Based'!H293","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B294","v":""},{"$f":"'Calc|Fee Based'!C294","v":""},{"$f":"'Calc|Fee Based'!D294","v":""},{"$f":"'Calc|Fee Based'!F294","v":""},{"$f":"'Calc|Fee Based'!H294","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B295","v":""},{"$f":"'Calc|Fee Based'!C295","v":""},{"$f":"'Calc|Fee Based'!D295","v":""},{"$f":"'Calc|Fee Based'!F295","v":""},{"$f":"'Calc|Fee Based'!H295","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B296","v":""},{"$f":"'Calc|Fee Based'!C296","v":""},{"$f":"'Calc|Fee Based'!D296","v":""},{"$f":"'Calc|Fee Based'!F296","v":""},{"$f":"'Calc|Fee Based'!H296","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B297","v":""},{"$f":"'Calc|Fee Based'!C297","v":""},{"$f":"'Calc|Fee Based'!D297","v":""},{"$f":"'Calc|Fee Based'!F297","v":""},{"$f":"'Calc|Fee Based'!H297","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B298","v":""},{"$f":"'Calc|Fee Based'!C298","v":""},{"$f":"'Calc|Fee Based'!D298","v":""},{"$f":"'Calc|Fee Based'!F298","v":""},{"$f":"'Calc|Fee Based'!H298","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B299","v":""},{"$f":"'Calc|Fee Based'!C299","v":""},{"$f":"'Calc|Fee Based'!D299","v":""},{"$f":"'Calc|Fee Based'!F299","v":""},{"$f":"'Calc|Fee Based'!H299","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B300","v":""},{"$f":"'Calc|Fee Based'!C300","v":""},{"$f":"'Calc|Fee Based'!D300","v":""},{"$f":"'Calc|Fee Based'!F300","v":""},{"$f":"'Calc|Fee Based'!H300","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B301","v":""},{"$f":"'Calc|Fee Based'!C301","v":""},{"$f":"'Calc|Fee Based'!D301","v":""},{"$f":"'Calc|Fee Based'!F301","v":""},{"$f":"'Calc|Fee Based'!H301","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B302","v":""},{"$f":"'Calc|Fee Based'!C302","v":""},{"$f":"'Calc|Fee Based'!D302","v":""},{"$f":"'Calc|Fee Based'!F302","v":""},{"$f":"'Calc|Fee Based'!H302","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B303","v":""},{"$f":"'Calc|Fee Based'!C303","v":""},{"$f":"'Calc|Fee Based'!D303","v":""},{"$f":"'Calc|Fee Based'!F303","v":""},{"$f":"'Calc|Fee Based'!H303","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B304","v":""},{"$f":"'Calc|Fee Based'!C304","v":""},{"$f":"'Calc|Fee Based'!D304","v":""},{"$f":"'Calc|Fee Based'!F304","v":""},{"$f":"'Calc|Fee Based'!H304","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B305","v":""},{"$f":"'Calc|Fee Based'!C305","v":""},{"$f":"'Calc|Fee Based'!D305","v":""},{"$f":"'Calc|Fee Based'!F305","v":""},{"$f":"'Calc|Fee Based'!H305","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B306","v":""},{"$f":"'Calc|Fee Based'!C306","v":""},{"$f":"'Calc|Fee Based'!D306","v":""},{"$f":"'Calc|Fee Based'!F306","v":""},{"$f":"'Calc|Fee Based'!H306","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B307","v":""},{"$f":"'Calc|Fee Based'!C307","v":""},{"$f":"'Calc|Fee Based'!D307","v":""},{"$f":"'Calc|Fee Based'!F307","v":""},{"$f":"'Calc|Fee Based'!H307","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B308","v":""},{"$f":"'Calc|Fee Based'!C308","v":""},{"$f":"'Calc|Fee Based'!D308","v":""},{"$f":"'Calc|Fee Based'!F308","v":""},{"$f":"'Calc|Fee Based'!H308","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B309","v":""},{"$f":"'Calc|Fee Based'!C309","v":""},{"$f":"'Calc|Fee Based'!D309","v":""},{"$f":"'Calc|Fee Based'!F309","v":""},{"$f":"'Calc|Fee Based'!H309","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B310","v":""},{"$f":"'Calc|Fee Based'!C310","v":""},{"$f":"'Calc|Fee Based'!D310","v":""},{"$f":"'Calc|Fee Based'!F310","v":""},{"$f":"'Calc|Fee Based'!H310","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B311","v":""},{"$f":"'Calc|Fee Based'!C311","v":""},{"$f":"'Calc|Fee Based'!D311","v":""},{"$f":"'Calc|Fee Based'!F311","v":""},{"$f":"'Calc|Fee Based'!H311","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B312","v":""},{"$f":"'Calc|Fee Based'!C312","v":""},{"$f":"'Calc|Fee Based'!D312","v":""},{"$f":"'Calc|Fee Based'!F312","v":""},{"$f":"'Calc|Fee Based'!H312","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B313","v":""},{"$f":"'Calc|Fee Based'!C313","v":""},{"$f":"'Calc|Fee Based'!D313","v":""},{"$f":"'Calc|Fee Based'!F313","v":""},{"$f":"'Calc|Fee Based'!H313","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B314","v":""},{"$f":"'Calc|Fee Based'!C314","v":""},{"$f":"'Calc|Fee Based'!D314","v":""},{"$f":"'Calc|Fee Based'!F314","v":""},{"$f":"'Calc|Fee Based'!H314","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B315","v":""},{"$f":"'Calc|Fee Based'!C315","v":""},{"$f":"'Calc|Fee Based'!D315","v":""},{"$f":"'Calc|Fee Based'!F315","v":""},{"$f":"'Calc|Fee Based'!H315","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B316","v":""},{"$f":"'Calc|Fee Based'!C316","v":""},{"$f":"'Calc|Fee Based'!D316","v":""},{"$f":"'Calc|Fee Based'!F316","v":""},{"$f":"'Calc|Fee Based'!H316","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B317","v":""},{"$f":"'Calc|Fee Based'!C317","v":""},{"$f":"'Calc|Fee Based'!D317","v":""},{"$f":"'Calc|Fee Based'!F317","v":""},{"$f":"'Calc|Fee Based'!H317","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E320<=K320,0,1)","v":0},{"$f":"IF(F320<=$K320*(1+M$5)*(1-M$6),0,1)","v":0},{"$f":"IF(G320<=$K320*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6),0,1)","v":0},{"$f":"IF(H320<=$K320*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6),0,1)","v":0},{"$f":"IF(I320<=$K320*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6)*(1+P$5)*(1-P$6),0,1)","v":0},null,null,{"$f":"'Calc|Fee Based'!B318","v":""},{"$f":"'Calc|Fee Based'!C318","v":""},{"$f":"'Calc|Fee Based'!D318","v":""},{"$f":"'Calc|Fee Based'!F318","v":""},{"$f":"'Calc|Fee Based'!H318","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B319","v":""},{"$f":"'Calc|Fee Based'!C319","v":""},{"$f":"'Calc|Fee Based'!D319","v":""},{"$f":"'Calc|Fee Based'!F319","v":""},{"$f":"'Calc|Fee Based'!H319","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B320","v":""},{"$f":"'Calc|Fee Based'!C320","v":""},{"$f":"'Calc|Fee Based'!D320","v":""},{"$f":"'Calc|Fee Based'!F320","v":""},{"$f":"'Calc|Fee Based'!H320","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B321","v":""},{"$f":"'Calc|Fee Based'!C321","v":""},{"$f":"'Calc|Fee Based'!D321","v":""},{"$f":"'Calc|Fee Based'!F321","v":""},{"$f":"'Calc|Fee Based'!H321","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B322","v":""},{"$f":"'Calc|Fee Based'!C322","v":""},{"$f":"'Calc|Fee Based'!D322","v":""},{"$f":"'Calc|Fee Based'!F322","v":""},{"$f":"'Calc|Fee Based'!H322","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B323","v":""},{"$f":"'Calc|Fee Based'!C323","v":""},{"$f":"'Calc|Fee Based'!D323","v":""},{"$f":"'Calc|Fee Based'!F323","v":""},{"$f":"'Calc|Fee Based'!H323","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B324","v":""},{"$f":"'Calc|Fee Based'!C324","v":""},{"$f":"'Calc|Fee Based'!D324","v":""},{"$f":"'Calc|Fee Based'!F324","v":""},{"$f":"'Calc|Fee Based'!H324","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B325","v":""},{"$f":"'Calc|Fee Based'!C325","v":""},{"$f":"'Calc|Fee Based'!D325","v":""},{"$f":"'Calc|Fee Based'!F325","v":""},{"$f":"'Calc|Fee Based'!H325","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B326","v":""},{"$f":"'Calc|Fee Based'!C326","v":""},{"$f":"'Calc|Fee Based'!D326","v":""},{"$f":"'Calc|Fee Based'!F326","v":""},{"$f":"'Calc|Fee Based'!H326","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B327","v":""},{"$f":"'Calc|Fee Based'!C327","v":""},{"$f":"'Calc|Fee Based'!D327","v":""},{"$f":"'Calc|Fee Based'!F327","v":""},{"$f":"'Calc|Fee Based'!H327","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B328","v":""},{"$f":"'Calc|Fee Based'!C328","v":""},{"$f":"'Calc|Fee Based'!D328","v":""},{"$f":"'Calc|Fee Based'!F328","v":""},{"$f":"'Calc|Fee Based'!H328","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B329","v":""},{"$f":"'Calc|Fee Based'!C329","v":""},{"$f":"'Calc|Fee Based'!D329","v":""},{"$f":"'Calc|Fee Based'!F329","v":""},{"$f":"'Calc|Fee Based'!H329","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B330","v":""},{"$f":"'Calc|Fee Based'!C330","v":""},{"$f":"'Calc|Fee Based'!D330","v":""},{"$f":"'Calc|Fee Based'!F330","v":""},{"$f":"'Calc|Fee Based'!H330","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B331","v":""},{"$f":"'Calc|Fee Based'!C331","v":""},{"$f":"'Calc|Fee Based'!D331","v":""},{"$f":"'Calc|Fee Based'!F331","v":""},{"$f":"'Calc|Fee Based'!H331","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B332","v":""},{"$f":"'Calc|Fee Based'!C332","v":""},{"$f":"'Calc|Fee Based'!D332","v":""},{"$f":"'Calc|Fee Based'!F332","v":""},{"$f":"'Calc|Fee Based'!H332","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B333","v":""},{"$f":"'Calc|Fee Based'!C333","v":""},{"$f":"'Calc|Fee Based'!D333","v":""},{"$f":"'Calc|Fee Based'!F333","v":""},{"$f":"'Calc|Fee Based'!H333","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B334","v":""},{"$f":"'Calc|Fee Based'!C334","v":""},{"$f":"'Calc|Fee Based'!D334","v":""},{"$f":"'Calc|Fee Based'!F334","v":""},{"$f":"'Calc|Fee Based'!H334","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B335","v":""},{"$f":"'Calc|Fee Based'!C335","v":""},{"$f":"'Calc|Fee Based'!D335","v":""},{"$f":"'Calc|Fee Based'!F335","v":""},{"$f":"'Calc|Fee Based'!H335","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B336","v":""},{"$f":"'Calc|Fee Based'!C336","v":""},{"$f":"'Calc|Fee Based'!D336","v":""},{"$f":"'Calc|Fee Based'!F336","v":""},{"$f":"'Calc|Fee Based'!H336","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B337","v":""},{"$f":"'Calc|Fee Based'!C337","v":""},{"$f":"'Calc|Fee Based'!D337","v":""},{"$f":"'Calc|Fee Based'!F337","v":""},{"$f":"'Calc|Fee Based'!H337","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B338","v":""},{"$f":"'Calc|Fee Based'!C338","v":""},{"$f":"'Calc|Fee Based'!D338","v":""},{"$f":"'Calc|Fee Based'!F338","v":""},{"$f":"'Calc|Fee Based'!H338","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B339","v":""},{"$f":"'Calc|Fee Based'!C339","v":""},{"$f":"'Calc|Fee Based'!D339","v":""},{"$f":"'Calc|Fee Based'!F339","v":""},{"$f":"'Calc|Fee Based'!H339","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B340","v":""},{"$f":"'Calc|Fee Based'!C340","v":""},{"$f":"'Calc|Fee Based'!D340","v":""},{"$f":"'Calc|Fee Based'!F340","v":""},{"$f":"'Calc|Fee Based'!H340","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B341","v":""},{"$f":"'Calc|Fee Based'!C341","v":""},{"$f":"'Calc|Fee Based'!D341","v":""},{"$f":"'Calc|Fee Based'!F341","v":""},{"$f":"'Calc|Fee Based'!H341","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B342","v":""},{"$f":"'Calc|Fee Based'!C342","v":""},{"$f":"'Calc|Fee Based'!D342","v":""},{"$f":"'Calc|Fee Based'!F342","v":""},{"$f":"'Calc|Fee Based'!H342","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B343","v":""},{"$f":"'Calc|Fee Based'!C343","v":""},{"$f":"'Calc|Fee Based'!D343","v":""},{"$f":"'Calc|Fee Based'!F343","v":""},{"$f":"'Calc|Fee Based'!H343","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B344","v":""},{"$f":"'Calc|Fee Based'!C344","v":""},{"$f":"'Calc|Fee Based'!D344","v":""},{"$f":"'Calc|Fee Based'!F344","v":""},{"$f":"'Calc|Fee Based'!H344","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B345","v":""},{"$f":"'Calc|Fee Based'!C345","v":""},{"$f":"'Calc|Fee Based'!D345","v":""},{"$f":"'Calc|Fee Based'!F345","v":""},{"$f":"'Calc|Fee Based'!H345","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B346","v":""},{"$f":"'Calc|Fee Based'!C346","v":""},{"$f":"'Calc|Fee Based'!D346","v":""},{"$f":"'Calc|Fee Based'!F346","v":""},{"$f":"'Calc|Fee Based'!H346","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B347","v":""},{"$f":"'Calc|Fee Based'!C347","v":""},{"$f":"'Calc|Fee Based'!D347","v":""},{"$f":"'Calc|Fee Based'!F347","v":""},{"$f":"'Calc|Fee Based'!H347","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B348","v":""},{"$f":"'Calc|Fee Based'!C348","v":""},{"$f":"'Calc|Fee Based'!D348","v":""},{"$f":"'Calc|Fee Based'!F348","v":""},{"$f":"'Calc|Fee Based'!H348","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B349","v":""},{"$f":"'Calc|Fee Based'!C349","v":""},{"$f":"'Calc|Fee Based'!D349","v":""},{"$f":"'Calc|Fee Based'!F349","v":""},{"$f":"'Calc|Fee Based'!H349","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B350","v":""},{"$f":"'Calc|Fee Based'!C350","v":""},{"$f":"'Calc|Fee Based'!D350","v":""},{"$f":"'Calc|Fee Based'!F350","v":""},{"$f":"'Calc|Fee Based'!H350","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B351","v":""},{"$f":"'Calc|Fee Based'!C351","v":""},{"$f":"'Calc|Fee Based'!D351","v":""},{"$f":"'Calc|Fee Based'!F351","v":""},{"$f":"'Calc|Fee Based'!H351","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B352","v":""},{"$f":"'Calc|Fee Based'!C352","v":""},{"$f":"'Calc|Fee Based'!D352","v":""},{"$f":"'Calc|Fee Based'!F352","v":""},{"$f":"'Calc|Fee Based'!H352","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B353","v":""},{"$f":"'Calc|Fee Based'!C353","v":""},{"$f":"'Calc|Fee Based'!D353","v":""},{"$f":"'Calc|Fee Based'!F353","v":""},{"$f":"'Calc|Fee Based'!H353","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B354","v":""},{"$f":"'Calc|Fee Based'!C354","v":""},{"$f":"'Calc|Fee Based'!D354","v":""},{"$f":"'Calc|Fee Based'!F354","v":""},{"$f":"'Calc|Fee Based'!H354","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B355","v":""},{"$f":"'Calc|Fee Based'!C355","v":""},{"$f":"'Calc|Fee Based'!D355","v":""},{"$f":"'Calc|Fee Based'!F355","v":""},{"$f":"'Calc|Fee Based'!H355","v":0},{"$f":"W357*(1+X$5)*(1-X$6)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B356","v":""},{"$f":"'Calc|Fee Based'!C356","v":""},{"$f":"'Calc|Fee Based'!D356","v":""},{"$f":"'Calc|Fee Based'!F356","v":""},{"$f":"'Calc|Fee Based'!H356","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B357","v":""},{"$f":"'Calc|Fee Based'!C357","v":""},{"$f":"'Calc|Fee Based'!D357","v":""},{"$f":"'Calc|Fee Based'!F357","v":""},{"$f":"'Calc|Fee Based'!H357","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B358","v":""},{"$f":"'Calc|Fee Based'!C358","v":""},{"$f":"'Calc|Fee Based'!D358","v":""},{"$f":"'Calc|Fee Based'!F358","v":""},{"$f":"'Calc|Fee Based'!H358","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B359","v":""},{"$f":"'Calc|Fee Based'!C359","v":""},{"$f":"'Calc|Fee Based'!D359","v":""},{"$f":"'Calc|Fee Based'!F359","v":""},{"$f":"'Calc|Fee Based'!H359","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B360","v":""},{"$f":"'Calc|Fee Based'!C360","v":""},{"$f":"'Calc|Fee Based'!D360","v":""},{"$f":"'Calc|Fee Based'!F360","v":""},{"$f":"'Calc|Fee Based'!H360","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B361","v":""},{"$f":"'Calc|Fee Based'!C361","v":""},{"$f":"'Calc|Fee Based'!D361","v":""},{"$f":"'Calc|Fee Based'!F361","v":""},{"$f":"'Calc|Fee Based'!H361","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B362","v":""},{"$f":"'Calc|Fee Based'!C362","v":""},{"$f":"'Calc|Fee Based'!D362","v":""},{"$f":"'Calc|Fee Based'!F362","v":""},{"$f":"'Calc|Fee Based'!H362","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B363","v":""},{"$f":"'Calc|Fee Based'!C363","v":""},{"$f":"'Calc|Fee Based'!D363","v":""},{"$f":"'Calc|Fee Based'!F363","v":""},{"$f":"'Calc|Fee Based'!H363","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B364","v":""},{"$f":"'Calc|Fee Based'!C364","v":""},{"$f":"'Calc|Fee Based'!D364","v":""},{"$f":"'Calc|Fee Based'!F364","v":""},{"$f":"'Calc|Fee Based'!H364","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B365","v":""},{"$f":"'Calc|Fee Based'!C365","v":""},{"$f":"'Calc|Fee Based'!D365","v":""},{"$f":"'Calc|Fee Based'!F365","v":""},{"$f":"'Calc|Fee Based'!H365","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B366","v":""},{"$f":"'Calc|Fee Based'!C366","v":""},{"$f":"'Calc|Fee Based'!D366","v":""},{"$f":"'Calc|Fee Based'!F366","v":""},{"$f":"'Calc|Fee Based'!H366","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B367","v":""},{"$f":"'Calc|Fee Based'!C367","v":""},{"$f":"'Calc|Fee Based'!D367","v":""},{"$f":"'Calc|Fee Based'!F367","v":""},{"$f":"'Calc|Fee Based'!H367","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B368","v":""},{"$f":"'Calc|Fee Based'!C368","v":""},{"$f":"'Calc|Fee Based'!D368","v":""},{"$f":"'Calc|Fee Based'!F368","v":""},{"$f":"'Calc|Fee Based'!H368","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B369","v":""},{"$f":"'Calc|Fee Based'!C369","v":""},{"$f":"'Calc|Fee Based'!D369","v":""},{"$f":"'Calc|Fee Based'!F369","v":""},{"$f":"'Calc|Fee Based'!H369","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B370","v":""},{"$f":"'Calc|Fee Based'!C370","v":""},{"$f":"'Calc|Fee Based'!D370","v":""},{"$f":"'Calc|Fee Based'!F370","v":""},{"$f":"'Calc|Fee Based'!H370","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B371","v":""},{"$f":"'Calc|Fee Based'!C371","v":""},{"$f":"'Calc|Fee Based'!D371","v":""},{"$f":"'Calc|Fee Based'!F371","v":""},{"$f":"'Calc|Fee Based'!H371","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B372","v":""},{"$f":"'Calc|Fee Based'!C372","v":""},{"$f":"'Calc|Fee Based'!D372","v":""},{"$f":"'Calc|Fee Based'!F372","v":""},{"$f":"'Calc|Fee Based'!H372","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B373","v":""},{"$f":"'Calc|Fee Based'!C373","v":""},{"$f":"'Calc|Fee Based'!D373","v":""},{"$f":"'Calc|Fee Based'!F373","v":""},{"$f":"'Calc|Fee Based'!H373","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B374","v":""},{"$f":"'Calc|Fee Based'!C374","v":""},{"$f":"'Calc|Fee Based'!D374","v":""},{"$f":"'Calc|Fee Based'!F374","v":""},{"$f":"'Calc|Fee Based'!H374","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B375","v":""},{"$f":"'Calc|Fee Based'!C375","v":""},{"$f":"'Calc|Fee Based'!D375","v":""},{"$f":"'Calc|Fee Based'!F375","v":""},{"$f":"'Calc|Fee Based'!H375","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B376","v":""},{"$f":"'Calc|Fee Based'!C376","v":""},{"$f":"'Calc|Fee Based'!D376","v":""},{"$f":"'Calc|Fee Based'!F376","v":""},{"$f":"'Calc|Fee Based'!H376","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B377","v":""},{"$f":"'Calc|Fee Based'!C377","v":""},{"$f":"'Calc|Fee Based'!D377","v":""},{"$f":"'Calc|Fee Based'!F377","v":""},{"$f":"'Calc|Fee Based'!H377","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B378","v":""},{"$f":"'Calc|Fee Based'!C378","v":""},{"$f":"'Calc|Fee Based'!D378","v":""},{"$f":"'Calc|Fee Based'!F378","v":""},{"$f":"'Calc|Fee Based'!H378","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B379","v":""},{"$f":"'Calc|Fee Based'!C379","v":""},{"$f":"'Calc|Fee Based'!D379","v":""},{"$f":"'Calc|Fee Based'!F379","v":""},{"$f":"'Calc|Fee Based'!H379","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B380","v":""},{"$f":"'Calc|Fee Based'!C380","v":""},{"$f":"'Calc|Fee Based'!D380","v":""},{"$f":"'Calc|Fee Based'!F380","v":""},{"$f":"'Calc|Fee Based'!H380","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B381","v":""},{"$f":"'Calc|Fee Based'!C381","v":""},{"$f":"'Calc|Fee Based'!D381","v":""},{"$f":"'Calc|Fee Based'!F381","v":""},{"$f":"'Calc|Fee Based'!H381","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E384<=K384,0,1)","v":0},{"$f":"IF(F384<=$K384*(1+M$5)*(1-M$6),0,1)","v":0},{"$f":"IF(G384<=$K384*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6),0,1)","v":0},{"$f":"IF(H384<=$K384*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6),0,1)","v":0},{"$f":"IF(I384<=$K384*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6)*(1+P$5)*(1-P$6),0,1)","v":0},null,null,{"$f":"'Calc|Fee Based'!B382","v":""},{"$f":"'Calc|Fee Based'!C382","v":""},{"$f":"'Calc|Fee Based'!D382","v":""},{"$f":"'Calc|Fee Based'!F382","v":""},{"$f":"'Calc|Fee Based'!H382","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B383","v":""},{"$f":"'Calc|Fee Based'!C383","v":""},{"$f":"'Calc|Fee Based'!D383","v":""},{"$f":"'Calc|Fee Based'!F383","v":""},{"$f":"'Calc|Fee Based'!H383","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B384","v":""},{"$f":"'Calc|Fee Based'!C384","v":""},{"$f":"'Calc|Fee Based'!D384","v":""},{"$f":"'Calc|Fee Based'!F384","v":""},{"$f":"'Calc|Fee Based'!H384","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B385","v":""},{"$f":"'Calc|Fee Based'!C385","v":""},{"$f":"'Calc|Fee Based'!D385","v":""},{"$f":"'Calc|Fee Based'!F385","v":""},{"$f":"'Calc|Fee Based'!H385","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B386","v":""},{"$f":"'Calc|Fee Based'!C386","v":""},{"$f":"'Calc|Fee Based'!D386","v":""},{"$f":"'Calc|Fee Based'!F386","v":""},{"$f":"'Calc|Fee Based'!H386","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B387","v":""},{"$f":"'Calc|Fee Based'!C387","v":""},{"$f":"'Calc|Fee Based'!D387","v":""},{"$f":"'Calc|Fee Based'!F387","v":""},{"$f":"'Calc|Fee Based'!H387","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B388","v":""},{"$f":"'Calc|Fee Based'!C388","v":""},{"$f":"'Calc|Fee Based'!D388","v":""},{"$f":"'Calc|Fee Based'!F388","v":""},{"$f":"'Calc|Fee Based'!H388","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B389","v":""},{"$f":"'Calc|Fee Based'!C389","v":""},{"$f":"'Calc|Fee Based'!D389","v":""},{"$f":"'Calc|Fee Based'!F389","v":""},{"$f":"'Calc|Fee Based'!H389","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B390","v":""},{"$f":"'Calc|Fee Based'!C390","v":""},{"$f":"'Calc|Fee Based'!D390","v":""},{"$f":"'Calc|Fee Based'!F390","v":""},{"$f":"'Calc|Fee Based'!H390","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B391","v":""},{"$f":"'Calc|Fee Based'!C391","v":""},{"$f":"'Calc|Fee Based'!D391","v":""},{"$f":"'Calc|Fee Based'!F391","v":""},{"$f":"'Calc|Fee Based'!H391","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B392","v":""},{"$f":"'Calc|Fee Based'!C392","v":""},{"$f":"'Calc|Fee Based'!D392","v":""},{"$f":"'Calc|Fee Based'!F392","v":""},{"$f":"'Calc|Fee Based'!H392","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B393","v":""},{"$f":"'Calc|Fee Based'!C393","v":""},{"$f":"'Calc|Fee Based'!D393","v":""},{"$f":"'Calc|Fee Based'!F393","v":""},{"$f":"'Calc|Fee Based'!H393","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B394","v":""},{"$f":"'Calc|Fee Based'!C394","v":""},{"$f":"'Calc|Fee Based'!D394","v":""},{"$f":"'Calc|Fee Based'!F394","v":""},{"$f":"'Calc|Fee Based'!H394","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B395","v":""},{"$f":"'Calc|Fee Based'!C395","v":""},{"$f":"'Calc|Fee Based'!D395","v":""},{"$f":"'Calc|Fee Based'!F395","v":""},{"$f":"'Calc|Fee Based'!H395","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B396","v":""},{"$f":"'Calc|Fee Based'!C396","v":""},{"$f":"'Calc|Fee Based'!D396","v":""},{"$f":"'Calc|Fee Based'!F396","v":""},{"$f":"'Calc|Fee Based'!H396","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B397","v":""},{"$f":"'Calc|Fee Based'!C397","v":""},{"$f":"'Calc|Fee Based'!D397","v":""},{"$f":"'Calc|Fee Based'!F397","v":""},{"$f":"'Calc|Fee Based'!H397","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B398","v":""},{"$f":"'Calc|Fee Based'!C398","v":""},{"$f":"'Calc|Fee Based'!D398","v":""},{"$f":"'Calc|Fee Based'!F398","v":""},{"$f":"'Calc|Fee Based'!H398","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B399","v":""},{"$f":"'Calc|Fee Based'!C399","v":""},{"$f":"'Calc|Fee Based'!D399","v":""},{"$f":"'Calc|Fee Based'!F399","v":""},{"$f":"'Calc|Fee Based'!H399","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B400","v":""},{"$f":"'Calc|Fee Based'!C400","v":""},{"$f":"'Calc|Fee Based'!D400","v":""},{"$f":"'Calc|Fee Based'!F400","v":""},{"$f":"'Calc|Fee Based'!H400","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B401","v":""},{"$f":"'Calc|Fee Based'!C401","v":""},{"$f":"'Calc|Fee Based'!D401","v":""},{"$f":"'Calc|Fee Based'!F401","v":""},{"$f":"'Calc|Fee Based'!H401","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B402","v":""},{"$f":"'Calc|Fee Based'!C402","v":""},{"$f":"'Calc|Fee Based'!D402","v":""},{"$f":"'Calc|Fee Based'!F402","v":""},{"$f":"'Calc|Fee Based'!H402","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B403","v":""},{"$f":"'Calc|Fee Based'!C403","v":""},{"$f":"'Calc|Fee Based'!D403","v":""},{"$f":"'Calc|Fee Based'!F403","v":""},{"$f":"'Calc|Fee Based'!H403","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B404","v":""},{"$f":"'Calc|Fee Based'!C404","v":""},{"$f":"'Calc|Fee Based'!D404","v":""},{"$f":"'Calc|Fee Based'!F404","v":""},{"$f":"'Calc|Fee Based'!H404","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B405","v":""},{"$f":"'Calc|Fee Based'!C405","v":""},{"$f":"'Calc|Fee Based'!D405","v":""},{"$f":"'Calc|Fee Based'!F405","v":""},{"$f":"'Calc|Fee Based'!H405","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B406","v":""},{"$f":"'Calc|Fee Based'!C406","v":""},{"$f":"'Calc|Fee Based'!D406","v":""},{"$f":"'Calc|Fee Based'!F406","v":""},{"$f":"'Calc|Fee Based'!H406","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B407","v":""},{"$f":"'Calc|Fee Based'!C407","v":""},{"$f":"'Calc|Fee Based'!D407","v":""},{"$f":"'Calc|Fee Based'!F407","v":""},{"$f":"'Calc|Fee Based'!H407","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B408","v":""},{"$f":"'Calc|Fee Based'!C408","v":""},{"$f":"'Calc|Fee Based'!D408","v":""},{"$f":"'Calc|Fee Based'!F408","v":""},{"$f":"'Calc|Fee Based'!H408","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B409","v":""},{"$f":"'Calc|Fee Based'!C409","v":""},{"$f":"'Calc|Fee Based'!D409","v":""},{"$f":"'Calc|Fee Based'!F409","v":""},{"$f":"'Calc|Fee Based'!H409","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B410","v":""},{"$f":"'Calc|Fee Based'!C410","v":""},{"$f":"'Calc|Fee Based'!D410","v":""},{"$f":"'Calc|Fee Based'!F410","v":""},{"$f":"'Calc|Fee Based'!H410","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B411","v":""},{"$f":"'Calc|Fee Based'!C411","v":""},{"$f":"'Calc|Fee Based'!D411","v":""},{"$f":"'Calc|Fee Based'!F411","v":""},{"$f":"'Calc|Fee Based'!H411","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B412","v":""},{"$f":"'Calc|Fee Based'!C412","v":""},{"$f":"'Calc|Fee Based'!D412","v":""},{"$f":"'Calc|Fee Based'!F412","v":""},{"$f":"'Calc|Fee Based'!H412","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B413","v":""},{"$f":"'Calc|Fee Based'!C413","v":""},{"$f":"'Calc|Fee Based'!D413","v":""},{"$f":"'Calc|Fee Based'!F413","v":""},{"$f":"'Calc|Fee Based'!H413","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B414","v":""},{"$f":"'Calc|Fee Based'!C414","v":""},{"$f":"'Calc|Fee Based'!D414","v":""},{"$f":"'Calc|Fee Based'!F414","v":""},{"$f":"'Calc|Fee Based'!H414","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B415","v":""},{"$f":"'Calc|Fee Based'!C415","v":""},{"$f":"'Calc|Fee Based'!D415","v":""},{"$f":"'Calc|Fee Based'!F415","v":""},{"$f":"'Calc|Fee Based'!H415","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B416","v":""},{"$f":"'Calc|Fee Based'!C416","v":""},{"$f":"'Calc|Fee Based'!D416","v":""},{"$f":"'Calc|Fee Based'!F416","v":""},{"$f":"'Calc|Fee Based'!H416","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B417","v":""},{"$f":"'Calc|Fee Based'!C417","v":""},{"$f":"'Calc|Fee Based'!D417","v":""},{"$f":"'Calc|Fee Based'!F417","v":""},{"$f":"'Calc|Fee Based'!H417","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B418","v":""},{"$f":"'Calc|Fee Based'!C418","v":""},{"$f":"'Calc|Fee Based'!D418","v":""},{"$f":"'Calc|Fee Based'!F418","v":""},{"$f":"'Calc|Fee Based'!H418","v":0},0,0,0,{"$f":"Z420*(1+AA$5)*(1-AA$6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B419","v":""},{"$f":"'Calc|Fee Based'!C419","v":""},{"$f":"'Calc|Fee Based'!D419","v":""},{"$f":"'Calc|Fee Based'!F419","v":""},{"$f":"'Calc|Fee Based'!H419","v":0},{"$f":"W421*(1+X$5)*(1-X$6)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B420","v":""},{"$f":"'Calc|Fee Based'!C420","v":""},{"$f":"'Calc|Fee Based'!D420","v":""},{"$f":"'Calc|Fee Based'!F420","v":""},{"$f":"'Calc|Fee Based'!H420","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B421","v":""},{"$f":"'Calc|Fee Based'!C421","v":""},{"$f":"'Calc|Fee Based'!D421","v":""},{"$f":"'Calc|Fee Based'!F421","v":""},{"$f":"'Calc|Fee Based'!H421","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B422","v":""},{"$f":"'Calc|Fee Based'!C422","v":""},{"$f":"'Calc|Fee Based'!D422","v":""},{"$f":"'Calc|Fee Based'!F422","v":""},{"$f":"'Calc|Fee Based'!H422","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B423","v":""},{"$f":"'Calc|Fee Based'!C423","v":""},{"$f":"'Calc|Fee Based'!D423","v":""},{"$f":"'Calc|Fee Based'!F423","v":""},{"$f":"'Calc|Fee Based'!H423","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B424","v":""},{"$f":"'Calc|Fee Based'!C424","v":""},{"$f":"'Calc|Fee Based'!D424","v":""},{"$f":"'Calc|Fee Based'!F424","v":""},{"$f":"'Calc|Fee Based'!H424","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B425","v":""},{"$f":"'Calc|Fee Based'!C425","v":""},{"$f":"'Calc|Fee Based'!D425","v":""},{"$f":"'Calc|Fee Based'!F425","v":""},{"$f":"'Calc|Fee Based'!H425","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B426","v":""},{"$f":"'Calc|Fee Based'!C426","v":""},{"$f":"'Calc|Fee Based'!D426","v":""},{"$f":"'Calc|Fee Based'!F426","v":""},{"$f":"'Calc|Fee Based'!H426","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B427","v":""},{"$f":"'Calc|Fee Based'!C427","v":""},{"$f":"'Calc|Fee Based'!D427","v":""},{"$f":"'Calc|Fee Based'!F427","v":""},{"$f":"'Calc|Fee Based'!H427","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B428","v":""},{"$f":"'Calc|Fee Based'!C428","v":""},{"$f":"'Calc|Fee Based'!D428","v":""},{"$f":"'Calc|Fee Based'!F428","v":""},{"$f":"'Calc|Fee Based'!H428","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B429","v":""},{"$f":"'Calc|Fee Based'!C429","v":""},{"$f":"'Calc|Fee Based'!D429","v":""},{"$f":"'Calc|Fee Based'!F429","v":""},{"$f":"'Calc|Fee Based'!H429","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B430","v":""},{"$f":"'Calc|Fee Based'!C430","v":""},{"$f":"'Calc|Fee Based'!D430","v":""},{"$f":"'Calc|Fee Based'!F430","v":""},{"$f":"'Calc|Fee Based'!H430","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B431","v":""},{"$f":"'Calc|Fee Based'!C431","v":""},{"$f":"'Calc|Fee Based'!D431","v":""},{"$f":"'Calc|Fee Based'!F431","v":""},{"$f":"'Calc|Fee Based'!H431","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B432","v":""},{"$f":"'Calc|Fee Based'!C432","v":""},{"$f":"'Calc|Fee Based'!D432","v":""},{"$f":"'Calc|Fee Based'!F432","v":""},{"$f":"'Calc|Fee Based'!H432","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B433","v":""},{"$f":"'Calc|Fee Based'!C433","v":""},{"$f":"'Calc|Fee Based'!D433","v":""},{"$f":"'Calc|Fee Based'!F433","v":""},{"$f":"'Calc|Fee Based'!H433","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B434","v":""},{"$f":"'Calc|Fee Based'!C434","v":""},{"$f":"'Calc|Fee Based'!D434","v":""},{"$f":"'Calc|Fee Based'!F434","v":""},{"$f":"'Calc|Fee Based'!H434","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B435","v":""},{"$f":"'Calc|Fee Based'!C435","v":""},{"$f":"'Calc|Fee Based'!D435","v":""},{"$f":"'Calc|Fee Based'!F435","v":""},{"$f":"'Calc|Fee Based'!H435","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B436","v":""},{"$f":"'Calc|Fee Based'!C436","v":""},{"$f":"'Calc|Fee Based'!D436","v":""},{"$f":"'Calc|Fee Based'!F436","v":""},{"$f":"'Calc|Fee Based'!H436","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B437","v":""},{"$f":"'Calc|Fee Based'!C437","v":""},{"$f":"'Calc|Fee Based'!D437","v":""},{"$f":"'Calc|Fee Based'!F437","v":""},{"$f":"'Calc|Fee Based'!H437","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B438","v":""},{"$f":"'Calc|Fee Based'!C438","v":""},{"$f":"'Calc|Fee Based'!D438","v":""},{"$f":"'Calc|Fee Based'!F438","v":""},{"$f":"'Calc|Fee Based'!H438","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B439","v":""},{"$f":"'Calc|Fee Based'!C439","v":""},{"$f":"'Calc|Fee Based'!D439","v":""},{"$f":"'Calc|Fee Based'!F439","v":""},{"$f":"'Calc|Fee Based'!H439","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B440","v":""},{"$f":"'Calc|Fee Based'!C440","v":""},{"$f":"'Calc|Fee Based'!D440","v":""},{"$f":"'Calc|Fee Based'!F440","v":""},{"$f":"'Calc|Fee Based'!H440","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B441","v":""},{"$f":"'Calc|Fee Based'!C441","v":""},{"$f":"'Calc|Fee Based'!D441","v":""},{"$f":"'Calc|Fee Based'!F441","v":""},{"$f":"'Calc|Fee Based'!H441","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B442","v":""},{"$f":"'Calc|Fee Based'!C442","v":""},{"$f":"'Calc|Fee Based'!D442","v":""},{"$f":"'Calc|Fee Based'!F442","v":""},{"$f":"'Calc|Fee Based'!H442","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B443","v":""},{"$f":"'Calc|Fee Based'!C443","v":""},{"$f":"'Calc|Fee Based'!D443","v":""},{"$f":"'Calc|Fee Based'!F443","v":""},{"$f":"'Calc|Fee Based'!H443","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B444","v":""},{"$f":"'Calc|Fee Based'!C444","v":""},{"$f":"'Calc|Fee Based'!D444","v":""},{"$f":"'Calc|Fee Based'!F444","v":""},{"$f":"'Calc|Fee Based'!H444","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B445","v":""},{"$f":"'Calc|Fee Based'!C445","v":""},{"$f":"'Calc|Fee Based'!D445","v":""},{"$f":"'Calc|Fee Based'!F445","v":""},{"$f":"'Calc|Fee Based'!H445","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E448<=K448,0,1)","v":0},{"$f":"IF(F448<=$K448*(1+M$5)*(1-M$6),0,1)","v":0},{"$f":"IF(G448<=$K448*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6),0,1)","v":0},{"$f":"IF(H448<=$K448*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6),0,1)","v":0},{"$f":"IF(I448<=$K448*(1+M$5)*(1-M$6)*(1+N$5)*(1-N$6)*(1+O$5)*(1-O$6)*(1+P$5)*(1-P$6),0,1)","v":0},null,null,{"$f":"'Calc|Fee Based'!B446","v":""},{"$f":"'Calc|Fee Based'!C446","v":""},{"$f":"'Calc|Fee Based'!D446","v":""},{"$f":"'Calc|Fee Based'!F446","v":""},{"$f":"'Calc|Fee Based'!H446","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B447","v":""},{"$f":"'Calc|Fee Based'!C447","v":""},{"$f":"'Calc|Fee Based'!D447","v":""},{"$f":"'Calc|Fee Based'!F447","v":""},{"$f":"'Calc|Fee Based'!H447","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B448","v":""},{"$f":"'Calc|Fee Based'!C448","v":""},{"$f":"'Calc|Fee Based'!D448","v":""},{"$f":"'Calc|Fee Based'!F448","v":""},{"$f":"'Calc|Fee Based'!H448","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B449","v":""},{"$f":"'Calc|Fee Based'!C449","v":""},{"$f":"'Calc|Fee Based'!D449","v":""},{"$f":"'Calc|Fee Based'!F449","v":""},{"$f":"'Calc|Fee Based'!H449","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B450","v":""},{"$f":"'Calc|Fee Based'!C450","v":""},{"$f":"'Calc|Fee Based'!D450","v":""},{"$f":"'Calc|Fee Based'!F450","v":""},{"$f":"'Calc|Fee Based'!H450","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B451","v":""},{"$f":"'Calc|Fee Based'!C451","v":""},{"$f":"'Calc|Fee Based'!D451","v":""},{"$f":"'Calc|Fee Based'!F451","v":""},{"$f":"'Calc|Fee Based'!H451","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B452","v":""},{"$f":"'Calc|Fee Based'!C452","v":""},{"$f":"'Calc|Fee Based'!D452","v":""},{"$f":"'Calc|Fee Based'!F452","v":""},{"$f":"'Calc|Fee Based'!H452","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B453","v":""},{"$f":"'Calc|Fee Based'!C453","v":""},{"$f":"'Calc|Fee Based'!D453","v":""},{"$f":"'Calc|Fee Based'!F453","v":""},{"$f":"'Calc|Fee Based'!H453","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B454","v":""},{"$f":"'Calc|Fee Based'!C454","v":""},{"$f":"'Calc|Fee Based'!D454","v":""},{"$f":"'Calc|Fee Based'!F454","v":""},{"$f":"'Calc|Fee Based'!H454","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B455","v":""},{"$f":"'Calc|Fee Based'!C455","v":""},{"$f":"'Calc|Fee Based'!D455","v":""},{"$f":"'Calc|Fee Based'!F455","v":""},{"$f":"'Calc|Fee Based'!H455","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B456","v":""},{"$f":"'Calc|Fee Based'!C456","v":""},{"$f":"'Calc|Fee Based'!D456","v":""},{"$f":"'Calc|Fee Based'!F456","v":""},{"$f":"'Calc|Fee Based'!H456","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B457","v":""},{"$f":"'Calc|Fee Based'!C457","v":""},{"$f":"'Calc|Fee Based'!D457","v":""},{"$f":"'Calc|Fee Based'!F457","v":""},{"$f":"'Calc|Fee Based'!H457","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B458","v":""},{"$f":"'Calc|Fee Based'!C458","v":""},{"$f":"'Calc|Fee Based'!D458","v":""},{"$f":"'Calc|Fee Based'!F458","v":""},{"$f":"'Calc|Fee Based'!H458","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B459","v":""},{"$f":"'Calc|Fee Based'!C459","v":""},{"$f":"'Calc|Fee Based'!D459","v":""},{"$f":"'Calc|Fee Based'!F459","v":""},{"$f":"'Calc|Fee Based'!H459","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B460","v":""},{"$f":"'Calc|Fee Based'!C460","v":""},{"$f":"'Calc|Fee Based'!D460","v":""},{"$f":"'Calc|Fee Based'!F460","v":""},{"$f":"'Calc|Fee Based'!H460","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B461","v":""},{"$f":"'Calc|Fee Based'!C461","v":""},{"$f":"'Calc|Fee Based'!D461","v":""},{"$f":"'Calc|Fee Based'!F461","v":""},{"$f":"'Calc|Fee Based'!H461","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B462","v":""},{"$f":"'Calc|Fee Based'!C462","v":""},{"$f":"'Calc|Fee Based'!D462","v":""},{"$f":"'Calc|Fee Based'!F462","v":""},{"$f":"'Calc|Fee Based'!H462","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B463","v":""},{"$f":"'Calc|Fee Based'!C463","v":""},{"$f":"'Calc|Fee Based'!D463","v":""},{"$f":"'Calc|Fee Based'!F463","v":""},{"$f":"'Calc|Fee Based'!H463","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B464","v":""},{"$f":"'Calc|Fee Based'!C464","v":""},{"$f":"'Calc|Fee Based'!D464","v":""},{"$f":"'Calc|Fee Based'!F464","v":""},{"$f":"'Calc|Fee Based'!H464","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B465","v":""},{"$f":"'Calc|Fee Based'!C465","v":""},{"$f":"'Calc|Fee Based'!D465","v":""},{"$f":"'Calc|Fee Based'!F465","v":""},{"$f":"'Calc|Fee Based'!H465","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B466","v":""},{"$f":"'Calc|Fee Based'!C466","v":""},{"$f":"'Calc|Fee Based'!D466","v":""},{"$f":"'Calc|Fee Based'!F466","v":""},{"$f":"'Calc|Fee Based'!H466","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B467","v":""},{"$f":"'Calc|Fee Based'!C467","v":""},{"$f":"'Calc|Fee Based'!D467","v":""},{"$f":"'Calc|Fee Based'!F467","v":""},{"$f":"'Calc|Fee Based'!H467","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B468","v":""},{"$f":"'Calc|Fee Based'!C468","v":""},{"$f":"'Calc|Fee Based'!D468","v":""},{"$f":"'Calc|Fee Based'!F468","v":""},{"$f":"'Calc|Fee Based'!H468","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B469","v":""},{"$f":"'Calc|Fee Based'!C469","v":""},{"$f":"'Calc|Fee Based'!D469","v":""},{"$f":"'Calc|Fee Based'!F469","v":""},{"$f":"'Calc|Fee Based'!H469","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B470","v":""},{"$f":"'Calc|Fee Based'!C470","v":""},{"$f":"'Calc|Fee Based'!D470","v":""},{"$f":"'Calc|Fee Based'!F470","v":""},{"$f":"'Calc|Fee Based'!H470","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B471","v":""},{"$f":"'Calc|Fee Based'!C471","v":""},{"$f":"'Calc|Fee Based'!D471","v":""},{"$f":"'Calc|Fee Based'!F471","v":""},{"$f":"'Calc|Fee Based'!H471","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B472","v":""},{"$f":"'Calc|Fee Based'!C472","v":""},{"$f":"'Calc|Fee Based'!D472","v":""},{"$f":"'Calc|Fee Based'!F472","v":""},{"$f":"'Calc|Fee Based'!H472","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B473","v":""},{"$f":"'Calc|Fee Based'!C473","v":""},{"$f":"'Calc|Fee Based'!D473","v":""},{"$f":"'Calc|Fee Based'!F473","v":""},{"$f":"'Calc|Fee Based'!H473","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B474","v":""},{"$f":"'Calc|Fee Based'!C474","v":""},{"$f":"'Calc|Fee Based'!D474","v":""},{"$f":"'Calc|Fee Based'!F474","v":""},{"$f":"'Calc|Fee Based'!H474","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B475","v":""},{"$f":"'Calc|Fee Based'!C475","v":""},{"$f":"'Calc|Fee Based'!D475","v":""},{"$f":"'Calc|Fee Based'!F475","v":""},{"$f":"'Calc|Fee Based'!H475","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B476","v":""},{"$f":"'Calc|Fee Based'!C476","v":""},{"$f":"'Calc|Fee Based'!D476","v":""},{"$f":"'Calc|Fee Based'!F476","v":""},{"$f":"'Calc|Fee Based'!H476","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B477","v":""},{"$f":"'Calc|Fee Based'!C477","v":""},{"$f":"'Calc|Fee Based'!D477","v":""},{"$f":"'Calc|Fee Based'!F477","v":""},{"$f":"'Calc|Fee Based'!H477","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B478","v":""},{"$f":"'Calc|Fee Based'!C478","v":""},{"$f":"'Calc|Fee Based'!D478","v":""},{"$f":"'Calc|Fee Based'!F478","v":""},{"$f":"'Calc|Fee Based'!H478","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B479","v":""},{"$f":"'Calc|Fee Based'!C479","v":""},{"$f":"'Calc|Fee Based'!D479","v":""},{"$f":"'Calc|Fee Based'!F479","v":""},{"$f":"'Calc|Fee Based'!H479","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B480","v":""},{"$f":"'Calc|Fee Based'!C480","v":""},{"$f":"'Calc|Fee Based'!D480","v":""},{"$f":"'Calc|Fee Based'!F480","v":""},{"$f":"'Calc|Fee Based'!H480","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B481","v":""},{"$f":"'Calc|Fee Based'!C481","v":""},{"$f":"'Calc|Fee Based'!D481","v":""},{"$f":"'Calc|Fee Based'!F481","v":""},{"$f":"'Calc|Fee Based'!H481","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B482","v":""},{"$f":"'Calc|Fee Based'!C482","v":""},{"$f":"'Calc|Fee Based'!D482","v":""},{"$f":"'Calc|Fee Based'!F482","v":""},{"$f":"'Calc|Fee Based'!H482","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B483","v":""},{"$f":"'Calc|Fee Based'!C483","v":""},{"$f":"'Calc|Fee Based'!D483","v":""},{"$f":"'Calc|Fee Based'!F483","v":""},{"$f":"'Calc|Fee Based'!H483","v":0},{"$f":"W485*(1+X$5)*(1-X$6)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B484","v":""},{"$f":"'Calc|Fee Based'!C484","v":""},{"$f":"'Calc|Fee Based'!D484","v":""},{"$f":"'Calc|Fee Based'!F484","v":""},{"$f":"'Calc|Fee Based'!H484","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B485","v":""},{"$f":"'Calc|Fee Based'!C485","v":""},{"$f":"'Calc|Fee Based'!D485","v":""},{"$f":"'Calc|Fee Based'!F485","v":""},{"$f":"'Calc|Fee Based'!H485","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B486","v":""},{"$f":"'Calc|Fee Based'!C486","v":""},{"$f":"'Calc|Fee Based'!D486","v":""},{"$f":"'Calc|Fee Based'!F486","v":""},{"$f":"'Calc|Fee Based'!H486","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B487","v":""},{"$f":"'Calc|Fee Based'!C487","v":""},{"$f":"'Calc|Fee Based'!D487","v":""},{"$f":"'Calc|Fee Based'!F487","v":""},{"$f":"'Calc|Fee Based'!H487","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B488","v":""},{"$f":"'Calc|Fee Based'!C488","v":""},{"$f":"'Calc|Fee Based'!D488","v":""},{"$f":"'Calc|Fee Based'!F488","v":""},{"$f":"'Calc|Fee Based'!H488","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B489","v":""},{"$f":"'Calc|Fee Based'!C489","v":""},{"$f":"'Calc|Fee Based'!D489","v":""},{"$f":"'Calc|Fee Based'!F489","v":""},{"$f":"'Calc|Fee Based'!H489","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B490","v":""},{"$f":"'Calc|Fee Based'!C490","v":""},{"$f":"'Calc|Fee Based'!D490","v":""},{"$f":"'Calc|Fee Based'!F490","v":""},{"$f":"'Calc|Fee Based'!H490","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B491","v":""},{"$f":"'Calc|Fee Based'!C491","v":""},{"$f":"'Calc|Fee Based'!D491","v":""},{"$f":"'Calc|Fee Based'!F491","v":""},{"$f":"'Calc|Fee Based'!H491","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B492","v":""},{"$f":"'Calc|Fee Based'!C492","v":""},{"$f":"'Calc|Fee Based'!D492","v":""},{"$f":"'Calc|Fee Based'!F492","v":""},{"$f":"'Calc|Fee Based'!H492","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B493","v":""},{"$f":"'Calc|Fee Based'!C493","v":""},{"$f":"'Calc|Fee Based'!D493","v":""},{"$f":"'Calc|Fee Based'!F493","v":""},{"$f":"'Calc|Fee Based'!H493","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B494","v":""},{"$f":"'Calc|Fee Based'!C494","v":""},{"$f":"'Calc|Fee Based'!D494","v":""},{"$f":"'Calc|Fee Based'!F494","v":""},{"$f":"'Calc|Fee Based'!H494","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B495","v":""},{"$f":"'Calc|Fee Based'!C495","v":""},{"$f":"'Calc|Fee Based'!D495","v":""},{"$f":"'Calc|Fee Based'!F495","v":""},{"$f":"'Calc|Fee Based'!H495","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B496","v":""},{"$f":"'Calc|Fee Based'!C496","v":""},{"$f":"'Calc|Fee Based'!D496","v":""},{"$f":"'Calc|Fee Based'!F496","v":""},{"$f":"'Calc|Fee Based'!H496","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"'Calc|Fee Based'!B497","v":""},{"$f":"'Calc|Fee Based'!C497","v":""},{"$f":"'Calc|Fee Based'!D497","v":""},{"$f":"'Calc|Fee Based'!F497","v":""},{"$f":"'Calc|Fee Based'!H497","v":0},0,0,0,0]

{"sheet":"Calc|Fee Based","index":11,"n_rows":497,"n_cols":53,"rows_kept":497,"cut":false,"hidden":false,"merged":[[5,49,5,52]]}
[null,{"$f":"IFERROR(Index!B1,\"\")","v":"AER ANS Forecast Model"},null,"Key:","Input",null,"Sheet Validation",{"$f":"'Model Validation'!C17","v":0}]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255),\"\")","v":"Calc|Fee Based"},null,null,"Formula"]
[]
[]
[]
[null,"10.1 Fee based services",null,null,null,null,null,{"$f":"IFERROR(\"Year 1 PRICE, $'s ($\"&'Input|Setup'!$E$8&\")\",\"\")","v":"Year 1 PRICE, $'s ($2025-26)"},null,{"$f":"IFERROR(\"10.2 Year 1 service cost build up - DIRECT COSTS, $'s ($\"&'Input|Setup'!$E$8&\")\",\"\")","v":"10.2 Year 1 service cost build up - DIRECT COSTS, $'s ($2025-26)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(\"10.3 Year 1 Service cost build up - INDIRECT COSTS, $'s ($\"&'Input|Setup'!$E$8&\")\",\"\")","v":"10.3 Year 1 Service cost build up - INDIRECT COSTS, $'s ($2025-26)"}]
[]
[null,null,null,null,null,null,null,null,null,"Non-field based labour",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(T10:T497)=0,0,1)","v":0},"Field based labour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP10:AP497)=0,0,1)","v":0},"Materials","Contracts","Vehicles","Other",null,"Total Direct Cost",null,"Indirect Costs"]
[null,{"$f":"'Input|Fee Based|EGX'!B10","v":"Service code"},{"$f":"'Input|Fee Based|EGX'!C10","v":"Service"},{"$f":"'Input|Fee Based|EGX'!D10","v":"Hours \n(List)"},{"$f":"'Input|Fee Based|EGX'!E10","v":"Service Grouping \n(List)"},{"$f":"'Input|Fee Based|EGX'!F10","v":"Tariff class grouping \n(List)"},{"$f":"'Input|Fee Based|EGX'!G10","v":"Permutations \n(List)"},"Total",null,"Labour category 1","Applied Labour Rate",{"$f":"J$9 &\n\" Total cost\"","v":"Labour category 1 Total cost"},"Labour category 2","Applied Labour Rate",{"$f":"M$9 &\n\" Total cost\"","v":"Labour category 2 Total cost"},"Labour category 3","Applied Labour Rate",{"$f":"P$9 &\n\" Total cost\"","v":"Labour category 3 Total cost"},"TOTAL NON-FIELD LABOUR",null,"Labour category 1","Applied Labour Rate","Travel cost","Task cost",{"$f":"U9 & \" Total cost\"","v":"Labour category 1 Total cost"},"Labour category 2","Applied Labour Rate","Travel cost","Task cost",{"$f":"Z9 & \" Total cost\"","v":"Labour category 2 Total cost"},"Labour category 3","Applied Labour Rate","Travel cost","Task cost",{"$f":"AE9 & \" Total cost\"","v":"Labour category 3 Total cost"},"Labour category 4","Applied Labour Rate","Travel cost","Task cost",{"$f":"AJ9 & \" Total cost\"","v":"Labour category 4 Total cost"},"TOTAL FIELD LABOUR",null,"Total","Total","Total","Total",null,"Total",null,"Network Overhead","Corporate Overhead","Margin","Tax recovery"]
[{"$f":"'Input|Fee Based|EGX'!A11","v":1},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B11),\"\",'Input|Fee Based|EGX'!B11)","v":"DNV1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C11),\"\",'Input|Fee Based|EGX'!C11)","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D11),\"\",'Input|Fee Based|EGX'!D11)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E11),\"\",'Input|Fee Based|EGX'!E11)","v":"De-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F11),\"\",'Input|Fee Based|EGX'!F11)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G11),\"\",'Input|Fee Based|EGX'!G11)","v":"No CT"},129.26196703228999,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I11),\"\",'Input|Fee Based|EGX'!I11)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J10)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J11),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K10*'Input|Fee Based|EGX'!K11*'Input|Fee Based|EGX'!L11/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M11),\"\",'Input|Fee Based|EGX'!M11)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M10)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N11),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N10*'Input|Fee Based|EGX'!O11*'Input|Fee Based|EGX'!P11/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q11),\"\",'Input|Fee Based|EGX'!Q11)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P10)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R11),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q10*'Input|Fee Based|EGX'!S11*'Input|Fee Based|EGX'!T11/'Input|Setup'!$E$19,0)","v":0},{"$f":"L10+O10+R10","v":0},{"$f":"IF(OR(\nAND(K10<>0,L10=\"\"),\nAND(N10<>0,O10=\"\"),\nAND(Q10<>0,R10=\"\")),1,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V11),\"\",'Input|Fee Based|EGX'!$V11)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U10)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W11),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(V10*'Input|Fee Based|EGX'!X11*'Input|Fee Based|EGX'!Y11/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(V10*'Input|Fee Based|EGX'!X11*'Input|Fee Based|EGX'!Z11/'Input|Setup'!$E$19,0)","v":7.1604215902022084},{"$f":"W10+X10","v":18.438085594770683},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA11),\"\",'Input|Fee Based|EGX'!$AA11)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z10)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB11),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA10*'Input|Fee Based|EGX'!AC11*'Input|Fee Based|EGX'!AD11/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA10*'Input|Fee Based|EGX'!AC11*'Input|Fee Based|EGX'!AE11/'Input|Setup'!$E$19,0)","v":0},{"$f":"AB10+AC10","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF11),\"\",'Input|Fee Based|EGX'!$AF11)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE10)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG11),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF10*'Input|Fee Based|EGX'!AH11*'Input|Fee Based|EGX'!AI11/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF10*'Input|Fee Based|EGX'!AH11*'Input|Fee Based|EGX'!AJ11/'Input|Setup'!$E$19,0)","v":0},{"$f":"AG10+AH10","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK11),\"\",'Input|Fee Based|EGX'!$AK11)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ10)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL11),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK10*'Input|Fee Based|EGX'!AM11*'Input|Fee Based|EGX'!AN11/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK10*'Input|Fee Based|EGX'!AM11*'Input|Fee Based|EGX'!AO11/'Input|Setup'!$E$19,0)","v":0},{"$f":"AL10+AM10","v":0},{"$f":"Y10+AD10+AI10+AN10","v":18.438085594770683},{"$f":"IF(OR(\nAND(V10<>0,Y10=\"\"),\nAND(AA10<>0,AD10=\"\"),\nAND(AF10<>0,AI10=\"\"),\nAND(AK10<>0,AN10=\"\")),1,0)","v":0},{"$f":"'Input|Fee Based|EGX'!AQ11*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS11*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0.78177482921827712},{"$f":"'Input|Fee Based|EGX'!AT11*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,35.650000927991492,12.080380421718484,{"$f":"$AV10*'Input|Fee Based|EGX'!AX11","v":0},{"$f":"SUM($AV10,$AX10:$AZ10)*'Input|Fee Based|EGX'!$AY11","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A12","v":2},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B12),\"\",'Input|Fee Based|EGX'!B12)","v":"DNV2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C12),\"\",'Input|Fee Based|EGX'!C12)","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D12),\"\",'Input|Fee Based|EGX'!D12)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E12),\"\",'Input|Fee Based|EGX'!E12)","v":"De-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F12),\"\",'Input|Fee Based|EGX'!F12)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G12),\"\",'Input|Fee Based|EGX'!G12)","v":"CT"},493.2592574758134,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I12),\"\",'Input|Fee Based|EGX'!I12)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J11)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J12),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K11*'Input|Fee Based|EGX'!K12*'Input|Fee Based|EGX'!L12/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M12),\"\",'Input|Fee Based|EGX'!M12)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M11)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N12),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N11*'Input|Fee Based|EGX'!O12*'Input|Fee Based|EGX'!P12/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q12),\"\",'Input|Fee Based|EGX'!Q12)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P11)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R12),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q11*'Input|Fee Based|EGX'!S12*'Input|Fee Based|EGX'!T12/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(OR(\nAND(K11<>0,L11=\"\"),\nAND(N11<>0,O11=\"\"),\nAND(Q11<>0,R11=\"\")),1,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V12),\"\",'Input|Fee Based|EGX'!$V12)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U11)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W12),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V11*'Input|Fee Based|EGX'!X12*'Input|Fee Based|EGX'!Y12/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V11*'Input|Fee Based|EGX'!X12*'Input|Fee Based|EGX'!Z12/'Input|Setup'!$E$19,0)","v":71.9622369815322},128.35055700437459,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA12),\"\",'Input|Fee Based|EGX'!$AA12)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z11)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB12),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA11*'Input|Fee Based|EGX'!AC12*'Input|Fee Based|EGX'!AD12/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA11*'Input|Fee Based|EGX'!AC12*'Input|Fee Based|EGX'!AE12/'Input|Setup'!$E$19,0)","v":71.9622369815322},128.35055700437459,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF12),\"\",'Input|Fee Based|EGX'!$AF12)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE11)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG12),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF11*'Input|Fee Based|EGX'!AH12*'Input|Fee Based|EGX'!AI12/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF11*'Input|Fee Based|EGX'!AH12*'Input|Fee Based|EGX'!AJ12/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK12),\"\",'Input|Fee Based|EGX'!$AK12)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ11)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL12),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK11*'Input|Fee Based|EGX'!AM12*'Input|Fee Based|EGX'!AN12/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK11*'Input|Fee Based|EGX'!AM12*'Input|Fee Based|EGX'!AO12/'Input|Setup'!$E$19,0)","v":0},0,256.70111400874919,{"$f":"IF(OR(\nAND(V11<>0,Y11=\"\"),\nAND(AA11<>0,AD11=\"\"),\nAND(AF11<>0,AI11=\"\"),\nAND(AK11<>0,AN11=\"\")),1,0)","v":0},{"$f":"'Input|Fee Based|EGX'!AQ12*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS12*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":54.420636169854831},{"$f":"'Input|Fee Based|EGX'!AT12*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,136.03918763173732,46.098319665472047,{"$f":"$AV11*'Input|Fee Based|EGX'!AX12","v":0},{"$f":"SUM($AV11,$AX11:$AZ11)*'Input|Fee Based|EGX'!$AY12","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A13","v":3},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B13),\"\",'Input|Fee Based|EGX'!B13)","v":"DN$1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C13),\"\",'Input|Fee Based|EGX'!C13)","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D13),\"\",'Input|Fee Based|EGX'!D13)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E13),\"\",'Input|Fee Based|EGX'!E13)","v":"De-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F13),\"\",'Input|Fee Based|EGX'!F13)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G13),\"\",'Input|Fee Based|EGX'!G13)","v":"No Payment No CT"},181.16053132033915,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I13),\"\",'Input|Fee Based|EGX'!I13)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J12)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J13),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K12*'Input|Fee Based|EGX'!K13*'Input|Fee Based|EGX'!L13/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M13),\"\",'Input|Fee Based|EGX'!M13)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M12)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N13),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N12*'Input|Fee Based|EGX'!O13*'Input|Fee Based|EGX'!P13/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q13),\"\",'Input|Fee Based|EGX'!Q13)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P12)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R13),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q12*'Input|Fee Based|EGX'!S13*'Input|Fee Based|EGX'!T13/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V13),\"\",'Input|Fee Based|EGX'!$V13)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U12)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W13),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(V12*'Input|Fee Based|EGX'!X13*'Input|Fee Based|EGX'!Y13/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(V12*'Input|Fee Based|EGX'!X13*'Input|Fee Based|EGX'!Z13/'Input|Setup'!$E$19,0)","v":7.1604215902022084},18.438085594770683,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA13),\"\",'Input|Fee Based|EGX'!$AA13)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z12)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB13),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(AA12*'Input|Fee Based|EGX'!AC13*'Input|Fee Based|EGX'!AD13/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(AA12*'Input|Fee Based|EGX'!AC13*'Input|Fee Based|EGX'!AE13/'Input|Setup'!$E$19,0)","v":7.1604215902022084},18.438085594770683,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF13),\"\",'Input|Fee Based|EGX'!$AF13)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE12)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG13),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF12*'Input|Fee Based|EGX'!AH13*'Input|Fee Based|EGX'!AI13/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF12*'Input|Fee Based|EGX'!AH13*'Input|Fee Based|EGX'!AJ13/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK13),\"\",'Input|Fee Based|EGX'!$AK13)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ12)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL13),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK12*'Input|Fee Based|EGX'!AM13*'Input|Fee Based|EGX'!AN13/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK12*'Input|Fee Based|EGX'!AM13*'Input|Fee Based|EGX'!AO13/'Input|Setup'!$E$19,0)","v":0},0,36.876171189541367,0,{"$f":"'Input|Fee Based|EGX'!AQ13*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS13*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":1.5635496584365542},{"$f":"'Input|Fee Based|EGX'!AT13*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,49.96344445286217,16.930642369101911,{"$f":"$AV12*'Input|Fee Based|EGX'!AX13","v":0},{"$f":"SUM($AV12,$AX12:$AZ12)*'Input|Fee Based|EGX'!$AY13","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A14","v":4},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B14),\"\",'Input|Fee Based|EGX'!B14)","v":"DN$2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C14),\"\",'Input|Fee Based|EGX'!C14)","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D14),\"\",'Input|Fee Based|EGX'!D14)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E14),\"\",'Input|Fee Based|EGX'!E14)","v":"De-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F14),\"\",'Input|Fee Based|EGX'!F14)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G14),\"\",'Input|Fee Based|EGX'!G14)","v":"No Payment CT"},493.2592574758134,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I14),\"\",'Input|Fee Based|EGX'!I14)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J13)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J14),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K13*'Input|Fee Based|EGX'!K14*'Input|Fee Based|EGX'!L14/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M14),\"\",'Input|Fee Based|EGX'!M14)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M13)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N14),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N13*'Input|Fee Based|EGX'!O14*'Input|Fee Based|EGX'!P14/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q14),\"\",'Input|Fee Based|EGX'!Q14)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P13)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R14),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q13*'Input|Fee Based|EGX'!S14*'Input|Fee Based|EGX'!T14/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V14),\"\",'Input|Fee Based|EGX'!$V14)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U13)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W14),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V13*'Input|Fee Based|EGX'!X14*'Input|Fee Based|EGX'!Y14/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V13*'Input|Fee Based|EGX'!X14*'Input|Fee Based|EGX'!Z14/'Input|Setup'!$E$19,0)","v":71.9622369815322},128.35055700437459,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA14),\"\",'Input|Fee Based|EGX'!$AA14)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z13)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB14),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA13*'Input|Fee Based|EGX'!AC14*'Input|Fee Based|EGX'!AD14/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA13*'Input|Fee Based|EGX'!AC14*'Input|Fee Based|EGX'!AE14/'Input|Setup'!$E$19,0)","v":71.9622369815322},128.35055700437459,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF14),\"\",'Input|Fee Based|EGX'!$AF14)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE13)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG14),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF13*'Input|Fee Based|EGX'!AH14*'Input|Fee Based|EGX'!AI14/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF13*'Input|Fee Based|EGX'!AH14*'Input|Fee Based|EGX'!AJ14/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK14),\"\",'Input|Fee Based|EGX'!$AK14)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ13)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL14),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK13*'Input|Fee Based|EGX'!AM14*'Input|Fee Based|EGX'!AN14/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK13*'Input|Fee Based|EGX'!AM14*'Input|Fee Based|EGX'!AO14/'Input|Setup'!$E$19,0)","v":0},0,256.70111400874919,0,{"$f":"'Input|Fee Based|EGX'!AQ14*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS14*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":54.420636169854831},{"$f":"'Input|Fee Based|EGX'!AT14*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,136.03918763173732,46.098319665472047,{"$f":"$AV13*'Input|Fee Based|EGX'!AX14","v":0},{"$f":"SUM($AV13,$AX13:$AZ13)*'Input|Fee Based|EGX'!$AY14","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A15","v":5},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B15),\"\",'Input|Fee Based|EGX'!B15)","v":"DNMS1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C15),\"\",'Input|Fee Based|EGX'!C15)","v":"Retailer requested de-energisation (MSS)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D15),\"\",'Input|Fee Based|EGX'!D15)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E15),\"\",'Input|Fee Based|EGX'!E15)","v":"De-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F15),\"\",'Input|Fee Based|EGX'!F15)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G15),\"\",'Input|Fee Based|EGX'!G15)","v":"No CT"},134.72359961461194,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I15),\"\",'Input|Fee Based|EGX'!I15)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J14)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J15),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K14*'Input|Fee Based|EGX'!K15*'Input|Fee Based|EGX'!L15/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M15),\"\",'Input|Fee Based|EGX'!M15)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M14)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N15),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N14*'Input|Fee Based|EGX'!O15*'Input|Fee Based|EGX'!P15/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q15),\"\",'Input|Fee Based|EGX'!Q15)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P14)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R15),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q14*'Input|Fee Based|EGX'!S15*'Input|Fee Based|EGX'!T15/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V15),\"\",'Input|Fee Based|EGX'!$V15)","v":"50% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U14)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W15),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":53.703161926516557},{"$f":"IFERROR(V14*'Input|Fee Based|EGX'!X15*'Input|Fee Based|EGX'!Y15/'Input|Setup'!$E$19,0)","v":28.194160011421193},{"$f":"IFERROR(V14*'Input|Fee Based|EGX'!X15*'Input|Fee Based|EGX'!Z15/'Input|Setup'!$E$19,0)","v":13.425790481629139},41.619950493050332,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA15),\"\",'Input|Fee Based|EGX'!$AA15)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z14)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB15),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA14*'Input|Fee Based|EGX'!AC15*'Input|Fee Based|EGX'!AD15/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA14*'Input|Fee Based|EGX'!AC15*'Input|Fee Based|EGX'!AE15/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF15),\"\",'Input|Fee Based|EGX'!$AF15)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE14)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG15),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF14*'Input|Fee Based|EGX'!AH15*'Input|Fee Based|EGX'!AI15/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF14*'Input|Fee Based|EGX'!AH15*'Input|Fee Based|EGX'!AJ15/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK15),\"\",'Input|Fee Based|EGX'!$AK15)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ14)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL15),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK14*'Input|Fee Based|EGX'!AM15*'Input|Fee Based|EGX'!AN15/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK14*'Input|Fee Based|EGX'!AM15*'Input|Fee Based|EGX'!AO15/'Input|Setup'!$E$19,0)","v":0},0,41.619950493050332,0,{"$f":"'Input|Fee Based|EGX'!AQ15*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS15*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":4.411714752263336},{"$f":"'Input|Fee Based|EGX'!AT15*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,37.15630019836766,12.590805884311209,{"$f":"$AV14*'Input|Fee Based|EGX'!AX15","v":0},{"$f":"SUM($AV14,$AX14:$AZ14)*'Input|Fee Based|EGX'!$AY15","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A16","v":6},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B16),\"\",'Input|Fee Based|EGX'!B16)","v":"DNS$1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C16),\"\",'Input|Fee Based|EGX'!C16)","v":"Retailer requested de-energisation (MSS)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D16),\"\",'Input|Fee Based|EGX'!D16)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E16),\"\",'Input|Fee Based|EGX'!E16)","v":"De-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F16),\"\",'Input|Fee Based|EGX'!F16)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G16),\"\",'Input|Fee Based|EGX'!G16)","v":"No Payment No CT"},175.24371793406254,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I16),\"\",'Input|Fee Based|EGX'!I16)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J15)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J16),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K15*'Input|Fee Based|EGX'!K16*'Input|Fee Based|EGX'!L16/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M16),\"\",'Input|Fee Based|EGX'!M16)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M15)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N16),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N15*'Input|Fee Based|EGX'!O16*'Input|Fee Based|EGX'!P16/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q16),\"\",'Input|Fee Based|EGX'!Q16)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P15)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R16),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q15*'Input|Fee Based|EGX'!S16*'Input|Fee Based|EGX'!T16/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V16),\"\",'Input|Fee Based|EGX'!$V16)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U15)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W16),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(V15*'Input|Fee Based|EGX'!X16*'Input|Fee Based|EGX'!Y16/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(V15*'Input|Fee Based|EGX'!X16*'Input|Fee Based|EGX'!Z16/'Input|Setup'!$E$19,0)","v":5.3703161926516563},16.647980197220132,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA16),\"\",'Input|Fee Based|EGX'!$AA16)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z15)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB16),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(AA15*'Input|Fee Based|EGX'!AC16*'Input|Fee Based|EGX'!AD16/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(AA15*'Input|Fee Based|EGX'!AC16*'Input|Fee Based|EGX'!AE16/'Input|Setup'!$E$19,0)","v":5.3703161926516563},16.647980197220132,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF16),\"\",'Input|Fee Based|EGX'!$AF16)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE15)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG16),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF15*'Input|Fee Based|EGX'!AH16*'Input|Fee Based|EGX'!AI16/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF15*'Input|Fee Based|EGX'!AH16*'Input|Fee Based|EGX'!AJ16/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK16),\"\",'Input|Fee Based|EGX'!$AK16)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ15)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL16),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK15*'Input|Fee Based|EGX'!AM16*'Input|Fee Based|EGX'!AN16/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK15*'Input|Fee Based|EGX'!AM16*'Input|Fee Based|EGX'!AO16/'Input|Setup'!$E$19,0)","v":0},0,33.295960394440264,0,{"$f":"'Input|Fee Based|EGX'!AQ16*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS16*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":1.4117487207242676},{"$f":"'Input|Fee Based|EGX'!AT16*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,48.331607899896667,16.377677268604234,{"$f":"$AV15*'Input|Fee Based|EGX'!AX16","v":0},{"$f":"SUM($AV15,$AX15:$AZ15)*'Input|Fee Based|EGX'!$AY16","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A17","v":7},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B17),\"\",'Input|Fee Based|EGX'!B17)","v":"RN$1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C17),\"\",'Input|Fee Based|EGX'!C17)","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D17),\"\",'Input|Fee Based|EGX'!D17)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E17),\"\",'Input|Fee Based|EGX'!E17)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F17),\"\",'Input|Fee Based|EGX'!F17)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G17),\"\",'Input|Fee Based|EGX'!G17)","v":"No Payment No CT"},206.09007650539519,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I17),\"\",'Input|Fee Based|EGX'!I17)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J16)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J17),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K16*'Input|Fee Based|EGX'!K17*'Input|Fee Based|EGX'!L17/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M17),\"\",'Input|Fee Based|EGX'!M17)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M16)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N17),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N16*'Input|Fee Based|EGX'!O17*'Input|Fee Based|EGX'!P17/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q17),\"\",'Input|Fee Based|EGX'!Q17)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P16)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R17),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q16*'Input|Fee Based|EGX'!S17*'Input|Fee Based|EGX'!T17/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V17),\"\",'Input|Fee Based|EGX'!$V17)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U16)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W17),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(V16*'Input|Fee Based|EGX'!X17*'Input|Fee Based|EGX'!Y17/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(V16*'Input|Fee Based|EGX'!X17*'Input|Fee Based|EGX'!Z17/'Input|Setup'!$E$19,0)","v":5.3703161926516563},16.647980197220132,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA17),\"\",'Input|Fee Based|EGX'!$AA17)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z16)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB17),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(AA16*'Input|Fee Based|EGX'!AC17*'Input|Fee Based|EGX'!AD17/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(AA16*'Input|Fee Based|EGX'!AC17*'Input|Fee Based|EGX'!AE17/'Input|Setup'!$E$19,0)","v":5.3703161926516563},16.647980197220132,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF17),\"\",'Input|Fee Based|EGX'!$AF17)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE16)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG17),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF16*'Input|Fee Based|EGX'!AH17*'Input|Fee Based|EGX'!AI17/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF16*'Input|Fee Based|EGX'!AH17*'Input|Fee Based|EGX'!AJ17/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK17),\"\",'Input|Fee Based|EGX'!$AK17)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ16)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL17),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK16*'Input|Fee Based|EGX'!AM17*'Input|Fee Based|EGX'!AN17/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK16*'Input|Fee Based|EGX'!AM17*'Input|Fee Based|EGX'!AO17/'Input|Setup'!$E$19,0)","v":0},0,33.295960394440264,0,{"$f":"'Input|Fee Based|EGX'!AQ17*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS17*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":1.4117487207242676},{"$f":"'Input|Fee Based|EGX'!AT17*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,56.838926308709567,19.26047222153381,{"$f":"$AV16*'Input|Fee Based|EGX'!AX17","v":0},{"$f":"SUM($AV16,$AX16:$AZ16)*'Input|Fee Based|EGX'!$AY17","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A18","v":8},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B18),\"\",'Input|Fee Based|EGX'!B18)","v":"RN$2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C18),\"\",'Input|Fee Based|EGX'!C18)","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D18),\"\",'Input|Fee Based|EGX'!D18)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E18),\"\",'Input|Fee Based|EGX'!E18)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F18),\"\",'Input|Fee Based|EGX'!F18)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G18),\"\",'Input|Fee Based|EGX'!G18)","v":"No Payment CT"},217.92370327794836,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I18),\"\",'Input|Fee Based|EGX'!I18)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J17)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J18),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K17*'Input|Fee Based|EGX'!K18*'Input|Fee Based|EGX'!L18/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M18),\"\",'Input|Fee Based|EGX'!M18)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M17)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N18),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N17*'Input|Fee Based|EGX'!O18*'Input|Fee Based|EGX'!P18/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q18),\"\",'Input|Fee Based|EGX'!Q18)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P17)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R18),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q17*'Input|Fee Based|EGX'!S18*'Input|Fee Based|EGX'!T18/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V18),\"\",'Input|Fee Based|EGX'!$V18)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U17)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W18),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(V17*'Input|Fee Based|EGX'!X18*'Input|Fee Based|EGX'!Y18/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(V17*'Input|Fee Based|EGX'!X18*'Input|Fee Based|EGX'!Z18/'Input|Setup'!$E$19,0)","v":8.9505269877527613},20.228190992321238,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA18),\"\",'Input|Fee Based|EGX'!$AA18)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z17)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB18),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(AA17*'Input|Fee Based|EGX'!AC18*'Input|Fee Based|EGX'!AD18/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(AA17*'Input|Fee Based|EGX'!AC18*'Input|Fee Based|EGX'!AE18/'Input|Setup'!$E$19,0)","v":8.9505269877527613},20.228190992321238,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF18),\"\",'Input|Fee Based|EGX'!$AF18)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE17)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG18),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF17*'Input|Fee Based|EGX'!AH18*'Input|Fee Based|EGX'!AI18/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF17*'Input|Fee Based|EGX'!AH18*'Input|Fee Based|EGX'!AJ18/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK18),\"\",'Input|Fee Based|EGX'!$AK18)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ17)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL18),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK17*'Input|Fee Based|EGX'!AM18*'Input|Fee Based|EGX'!AN18/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK17*'Input|Fee Based|EGX'!AM18*'Input|Fee Based|EGX'!AO18/'Input|Setup'!$E$19,0)","v":0},0,40.456381984642476,0,{"$f":"'Input|Fee Based|EGX'!AQ18*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS18*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":1.7153505961488413},{"$f":"'Input|Fee Based|EGX'!AT18*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,60.102599414640572,20.366402422529163,{"$f":"$AV17*'Input|Fee Based|EGX'!AX18","v":0},{"$f":"SUM($AV17,$AX17:$AZ17)*'Input|Fee Based|EGX'!$AY18","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A19","v":9},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B19),\"\",'Input|Fee Based|EGX'!B19)","v":"RN$1MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C19),\"\",'Input|Fee Based|EGX'!C19)","v":"Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D19),\"\",'Input|Fee Based|EGX'!D19)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E19),\"\",'Input|Fee Based|EGX'!E19)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F19),\"\",'Input|Fee Based|EGX'!F19)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G19),\"\",'Input|Fee Based|EGX'!G19)","v":"No Payment No CT"},363.79571005009529,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I19),\"\",'Input|Fee Based|EGX'!I19)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J18)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J19),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K18*'Input|Fee Based|EGX'!K19*'Input|Fee Based|EGX'!L19/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M19),\"\",'Input|Fee Based|EGX'!M19)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M18)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N19),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N18*'Input|Fee Based|EGX'!O19*'Input|Fee Based|EGX'!P19/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q19),\"\",'Input|Fee Based|EGX'!Q19)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P18)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R19),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q18*'Input|Fee Based|EGX'!S19*'Input|Fee Based|EGX'!T19/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V19),\"\",'Input|Fee Based|EGX'!$V19)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U18)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W19),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V18*'Input|Fee Based|EGX'!X19*'Input|Fee Based|EGX'!Y19/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V18*'Input|Fee Based|EGX'!X19*'Input|Fee Based|EGX'!Z19/'Input|Setup'!$E$19,0)","v":30.536439141740381},94.662961339395167,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA19),\"\",'Input|Fee Based|EGX'!$AA19)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z18)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB19),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA18*'Input|Fee Based|EGX'!AC19*'Input|Fee Based|EGX'!AD19/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA18*'Input|Fee Based|EGX'!AC19*'Input|Fee Based|EGX'!AE19/'Input|Setup'!$E$19,0)","v":30.536439141740381},94.662961339395167,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF19),\"\",'Input|Fee Based|EGX'!$AF19)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE18)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG19),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF18*'Input|Fee Based|EGX'!AH19*'Input|Fee Based|EGX'!AI19/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF18*'Input|Fee Based|EGX'!AH19*'Input|Fee Based|EGX'!AJ19/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK19),\"\",'Input|Fee Based|EGX'!$AK19)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ18)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL19),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK18*'Input|Fee Based|EGX'!AM19*'Input|Fee Based|EGX'!AN19/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK18*'Input|Fee Based|EGX'!AM19*'Input|Fee Based|EGX'!AO19/'Input|Setup'!$E$19,0)","v":0},0,189.32592267879033,0,{"$f":"'Input|Fee Based|EGX'!AQ19*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS19*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":40.137095607903554},{"$f":"'Input|Fee Based|EGX'!AT19*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,100.33359153234494,33.999100231056481,{"$f":"$AV18*'Input|Fee Based|EGX'!AX19","v":0},{"$f":"SUM($AV18,$AX18:$AZ18)*'Input|Fee Based|EGX'!$AY19","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A20","v":10},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B20),\"\",'Input|Fee Based|EGX'!B20)","v":"RNS1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C20),\"\",'Input|Fee Based|EGX'!C20)","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D20),\"\",'Input|Fee Based|EGX'!D20)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E20),\"\",'Input|Fee Based|EGX'!E20)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F20),\"\",'Input|Fee Based|EGX'!F20)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G20),\"\",'Input|Fee Based|EGX'!G20)","v":"No CT"},123.12616081200179,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I20),\"\",'Input|Fee Based|EGX'!I20)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J19)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J20),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K19*'Input|Fee Based|EGX'!K20*'Input|Fee Based|EGX'!L20/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M20),\"\",'Input|Fee Based|EGX'!M20)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M19)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N20),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N19*'Input|Fee Based|EGX'!O20*'Input|Fee Based|EGX'!P20/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q20),\"\",'Input|Fee Based|EGX'!Q20)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P19)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R20),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q19*'Input|Fee Based|EGX'!S20*'Input|Fee Based|EGX'!T20/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V20),\"\",'Input|Fee Based|EGX'!$V20)","v":"50% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U19)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W20),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":53.703161926516557},{"$f":"IFERROR(V19*'Input|Fee Based|EGX'!X20*'Input|Fee Based|EGX'!Y20/'Input|Setup'!$E$19,0)","v":28.194160011421193},{"$f":"IFERROR(V19*'Input|Fee Based|EGX'!X20*'Input|Fee Based|EGX'!Z20/'Input|Setup'!$E$19,0)","v":13.425790481629139},41.619950493050332,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA20),\"\",'Input|Fee Based|EGX'!$AA20)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z19)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB20),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA19*'Input|Fee Based|EGX'!AC20*'Input|Fee Based|EGX'!AD20/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA19*'Input|Fee Based|EGX'!AC20*'Input|Fee Based|EGX'!AE20/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF20),\"\",'Input|Fee Based|EGX'!$AF20)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE19)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG20),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF19*'Input|Fee Based|EGX'!AH20*'Input|Fee Based|EGX'!AI20/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF19*'Input|Fee Based|EGX'!AH20*'Input|Fee Based|EGX'!AJ20/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK20),\"\",'Input|Fee Based|EGX'!$AK20)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ19)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL20),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK19*'Input|Fee Based|EGX'!AM20*'Input|Fee Based|EGX'!AN20/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK19*'Input|Fee Based|EGX'!AM20*'Input|Fee Based|EGX'!AO20/'Input|Setup'!$E$19,0)","v":0},0,41.619950493050332,0,{"$f":"'Input|Fee Based|EGX'!AQ20*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS20*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":4.411714752263336},{"$f":"'Input|Fee Based|EGX'!AT20*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,33.957766913073492,11.506949001504122,{"$f":"$AV19*'Input|Fee Based|EGX'!AX20","v":0},{"$f":"SUM($AV19,$AX19:$AZ19)*'Input|Fee Based|EGX'!$AY20","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A21","v":11},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B21),\"\",'Input|Fee Based|EGX'!B21)","v":"RNS1MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C21),\"\",'Input|Fee Based|EGX'!C21)","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D21),\"\",'Input|Fee Based|EGX'!D21)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E21),\"\",'Input|Fee Based|EGX'!E21)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F21),\"\",'Input|Fee Based|EGX'!F21)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G21),\"\",'Input|Fee Based|EGX'!G21)","v":"No CT"},181.89785502504765,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I21),\"\",'Input|Fee Based|EGX'!I21)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J20)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J21),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K20*'Input|Fee Based|EGX'!K21*'Input|Fee Based|EGX'!L21/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M21),\"\",'Input|Fee Based|EGX'!M21)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M20)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N21),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N20*'Input|Fee Based|EGX'!O21*'Input|Fee Based|EGX'!P21/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q21),\"\",'Input|Fee Based|EGX'!Q21)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P20)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R21),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q20*'Input|Fee Based|EGX'!S21*'Input|Fee Based|EGX'!T21/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V21),\"\",'Input|Fee Based|EGX'!$V21)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U20)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W21),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V20*'Input|Fee Based|EGX'!X21*'Input|Fee Based|EGX'!Y21/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V20*'Input|Fee Based|EGX'!X21*'Input|Fee Based|EGX'!Z21/'Input|Setup'!$E$19,0)","v":30.536439141740381},94.662961339395167,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA21),\"\",'Input|Fee Based|EGX'!$AA21)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z20)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB21),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA20*'Input|Fee Based|EGX'!AC21*'Input|Fee Based|EGX'!AD21/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA20*'Input|Fee Based|EGX'!AC21*'Input|Fee Based|EGX'!AE21/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF21),\"\",'Input|Fee Based|EGX'!$AF21)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE20)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG21),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF20*'Input|Fee Based|EGX'!AH21*'Input|Fee Based|EGX'!AI21/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF20*'Input|Fee Based|EGX'!AH21*'Input|Fee Based|EGX'!AJ21/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK21),\"\",'Input|Fee Based|EGX'!$AK21)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ20)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL21),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK20*'Input|Fee Based|EGX'!AM21*'Input|Fee Based|EGX'!AN21/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK20*'Input|Fee Based|EGX'!AM21*'Input|Fee Based|EGX'!AO21/'Input|Setup'!$E$19,0)","v":0},0,94.662961339395167,0,{"$f":"'Input|Fee Based|EGX'!AQ21*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS21*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":20.068547803951777},{"$f":"'Input|Fee Based|EGX'!AT21*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,50.16679576617247,16.99955011552824,{"$f":"$AV20*'Input|Fee Based|EGX'!AX21","v":0},{"$f":"SUM($AV20,$AX20:$AZ20)*'Input|Fee Based|EGX'!$AY21","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A22","v":12},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B22),\"\",'Input|Fee Based|EGX'!B22)","v":"RNS$1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C22),\"\",'Input|Fee Based|EGX'!C22)","v":"Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D22),\"\",'Input|Fee Based|EGX'!D22)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E22),\"\",'Input|Fee Based|EGX'!E22)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F22),\"\",'Input|Fee Based|EGX'!F22)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G22),\"\",'Input|Fee Based|EGX'!G22)","v":"No Payment No CT"},206.09007650539519,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I22),\"\",'Input|Fee Based|EGX'!I22)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J21)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J22),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K21*'Input|Fee Based|EGX'!K22*'Input|Fee Based|EGX'!L22/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M22),\"\",'Input|Fee Based|EGX'!M22)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M21)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N22),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N21*'Input|Fee Based|EGX'!O22*'Input|Fee Based|EGX'!P22/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q22),\"\",'Input|Fee Based|EGX'!Q22)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P21)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R22),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q21*'Input|Fee Based|EGX'!S22*'Input|Fee Based|EGX'!T22/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V22),\"\",'Input|Fee Based|EGX'!$V22)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U21)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W22),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(V21*'Input|Fee Based|EGX'!X22*'Input|Fee Based|EGX'!Y22/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(V21*'Input|Fee Based|EGX'!X22*'Input|Fee Based|EGX'!Z22/'Input|Setup'!$E$19,0)","v":5.3703161926516563},16.647980197220132,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA22),\"\",'Input|Fee Based|EGX'!$AA22)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z21)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB22),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(AA21*'Input|Fee Based|EGX'!AC22*'Input|Fee Based|EGX'!AD22/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(AA21*'Input|Fee Based|EGX'!AC22*'Input|Fee Based|EGX'!AE22/'Input|Setup'!$E$19,0)","v":5.3703161926516563},16.647980197220132,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF22),\"\",'Input|Fee Based|EGX'!$AF22)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE21)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG22),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF21*'Input|Fee Based|EGX'!AH22*'Input|Fee Based|EGX'!AI22/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF21*'Input|Fee Based|EGX'!AH22*'Input|Fee Based|EGX'!AJ22/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK22),\"\",'Input|Fee Based|EGX'!$AK22)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ21)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL22),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK21*'Input|Fee Based|EGX'!AM22*'Input|Fee Based|EGX'!AN22/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK21*'Input|Fee Based|EGX'!AM22*'Input|Fee Based|EGX'!AO22/'Input|Setup'!$E$19,0)","v":0},0,33.295960394440264,0,{"$f":"'Input|Fee Based|EGX'!AQ22*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS22*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":1.4117487207242676},{"$f":"'Input|Fee Based|EGX'!AT22*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,56.838926308709567,19.26047222153381,{"$f":"$AV21*'Input|Fee Based|EGX'!AX22","v":0},{"$f":"SUM($AV21,$AX21:$AZ21)*'Input|Fee Based|EGX'!$AY22","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A23","v":13},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B23),\"\",'Input|Fee Based|EGX'!B23)","v":"RNV1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C23),\"\",'Input|Fee Based|EGX'!C23)","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D23),\"\",'Input|Fee Based|EGX'!D23)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E23),\"\",'Input|Fee Based|EGX'!E23)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F23),\"\",'Input|Fee Based|EGX'!F23)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G23),\"\",'Input|Fee Based|EGX'!G23)","v":"No CT"},183.83145051732134,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I23),\"\",'Input|Fee Based|EGX'!I23)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J22)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J23),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K22*'Input|Fee Based|EGX'!K23*'Input|Fee Based|EGX'!L23/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M23),\"\",'Input|Fee Based|EGX'!M23)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M22)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N23),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N22*'Input|Fee Based|EGX'!O23*'Input|Fee Based|EGX'!P23/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q23),\"\",'Input|Fee Based|EGX'!Q23)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P22)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R23),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q22*'Input|Fee Based|EGX'!S23*'Input|Fee Based|EGX'!T23/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V23),\"\",'Input|Fee Based|EGX'!$V23)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U22)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W23),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(V22*'Input|Fee Based|EGX'!X23*'Input|Fee Based|EGX'!Y23/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(V22*'Input|Fee Based|EGX'!X23*'Input|Fee Based|EGX'!Z23/'Input|Setup'!$E$19,0)","v":10.740632385303313},22.018296389871789,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA23),\"\",'Input|Fee Based|EGX'!$AA23)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z22)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB23),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA22*'Input|Fee Based|EGX'!AC23*'Input|Fee Based|EGX'!AD23/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA22*'Input|Fee Based|EGX'!AC23*'Input|Fee Based|EGX'!AE23/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF23),\"\",'Input|Fee Based|EGX'!$AF23)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE22)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG23),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF22*'Input|Fee Based|EGX'!AH23*'Input|Fee Based|EGX'!AI23/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF22*'Input|Fee Based|EGX'!AH23*'Input|Fee Based|EGX'!AJ23/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK23),\"\",'Input|Fee Based|EGX'!$AK23)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ22)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL23),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK22*'Input|Fee Based|EGX'!AM23*'Input|Fee Based|EGX'!AN23/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK22*'Input|Fee Based|EGX'!AM23*'Input|Fee Based|EGX'!AO23/'Input|Setup'!$E$19,0)","v":0},0,22.018296389871789,0,{"$f":"'Input|Fee Based|EGX'!AQ23*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS23*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0.9335757669305641},{"$f":"'Input|Fee Based|EGX'!AT23*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,50.700074677800799,17.180257323260513,{"$f":"$AV22*'Input|Fee Based|EGX'!AX23","v":0},{"$f":"SUM($AV22,$AX22:$AZ22)*'Input|Fee Based|EGX'!$AY23","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A24","v":14},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B24),\"\",'Input|Fee Based|EGX'!B24)","v":"RNV2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C24),\"\",'Input|Fee Based|EGX'!C24)","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D24),\"\",'Input|Fee Based|EGX'!D24)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E24),\"\",'Input|Fee Based|EGX'!E24)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F24),\"\",'Input|Fee Based|EGX'!F24)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G24),\"\",'Input|Fee Based|EGX'!G24)","v":"CT"},332.27837470898191,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I24),\"\",'Input|Fee Based|EGX'!I24)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J23)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J24),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K23*'Input|Fee Based|EGX'!K24*'Input|Fee Based|EGX'!L24/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M24),\"\",'Input|Fee Based|EGX'!M24)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M23)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N24),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N23*'Input|Fee Based|EGX'!O24*'Input|Fee Based|EGX'!P24/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q24),\"\",'Input|Fee Based|EGX'!Q24)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P23)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R24),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q23*'Input|Fee Based|EGX'!S24*'Input|Fee Based|EGX'!T24/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V24),\"\",'Input|Fee Based|EGX'!$V24)","v":"50% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U23)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W24),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":53.703161926516557},{"$f":"IFERROR(V23*'Input|Fee Based|EGX'!X24*'Input|Fee Based|EGX'!Y24/'Input|Setup'!$E$19,0)","v":28.194160011421193},{"$f":"IFERROR(V23*'Input|Fee Based|EGX'!X24*'Input|Fee Based|EGX'!Z24/'Input|Setup'!$E$19,0)","v":40.277371444887422},68.471531456308611,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA24),\"\",'Input|Fee Based|EGX'!$AA24)","v":"50% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z23)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB24),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":53.703161926516557},{"$f":"IFERROR(AA23*'Input|Fee Based|EGX'!AC24*'Input|Fee Based|EGX'!AD24/'Input|Setup'!$E$19,0)","v":28.194160011421193},{"$f":"IFERROR(AA23*'Input|Fee Based|EGX'!AC24*'Input|Fee Based|EGX'!AE24/'Input|Setup'!$E$19,0)","v":40.277371444887422},68.471531456308611,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF24),\"\",'Input|Fee Based|EGX'!$AF24)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE23)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG24),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF23*'Input|Fee Based|EGX'!AH24*'Input|Fee Based|EGX'!AI24/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF23*'Input|Fee Based|EGX'!AH24*'Input|Fee Based|EGX'!AJ24/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK24),\"\",'Input|Fee Based|EGX'!$AK24)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ23)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL24),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK23*'Input|Fee Based|EGX'!AM24*'Input|Fee Based|EGX'!AN24/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK23*'Input|Fee Based|EGX'!AM24*'Input|Fee Based|EGX'!AO24/'Input|Setup'!$E$19,0)","v":0},0,136.94306291261722,0,{"$f":"'Input|Fee Based|EGX'!AQ24*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS24*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":14.515964668737425},{"$f":"'Input|Fee Based|EGX'!AT24*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,91.641220064116894,31.053598088849316,{"$f":"$AV23*'Input|Fee Based|EGX'!AX24","v":0},{"$f":"SUM($AV23,$AX23:$AZ23)*'Input|Fee Based|EGX'!$AY24","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A25","v":15},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B25),\"\",'Input|Fee Based|EGX'!B25)","v":"RNV1MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C25),\"\",'Input|Fee Based|EGX'!C25)","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D25),\"\",'Input|Fee Based|EGX'!D25)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E25),\"\",'Input|Fee Based|EGX'!E25)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F25),\"\",'Input|Fee Based|EGX'!F25)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G25),\"\",'Input|Fee Based|EGX'!G25)","v":"No CT"},240.57458245248239,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I25),\"\",'Input|Fee Based|EGX'!I25)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J24)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J25),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K24*'Input|Fee Based|EGX'!K25*'Input|Fee Based|EGX'!L25/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M25),\"\",'Input|Fee Based|EGX'!M25)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M24)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N25),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N24*'Input|Fee Based|EGX'!O25*'Input|Fee Based|EGX'!P25/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q25),\"\",'Input|Fee Based|EGX'!Q25)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P24)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R25),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q24*'Input|Fee Based|EGX'!S25*'Input|Fee Based|EGX'!T25/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V25),\"\",'Input|Fee Based|EGX'!$V25)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U24)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W25),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V24*'Input|Fee Based|EGX'!X25*'Input|Fee Based|EGX'!Y25/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V24*'Input|Fee Based|EGX'!X25*'Input|Fee Based|EGX'!Z25/'Input|Setup'!$E$19,0)","v":61.072878283480762},125.19940048113556,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA25),\"\",'Input|Fee Based|EGX'!$AA25)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z24)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB25),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA24*'Input|Fee Based|EGX'!AC25*'Input|Fee Based|EGX'!AD25/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA24*'Input|Fee Based|EGX'!AC25*'Input|Fee Based|EGX'!AE25/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF25),\"\",'Input|Fee Based|EGX'!$AF25)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE24)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG25),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF24*'Input|Fee Based|EGX'!AH25*'Input|Fee Based|EGX'!AI25/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF24*'Input|Fee Based|EGX'!AH25*'Input|Fee Based|EGX'!AJ25/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK25),\"\",'Input|Fee Based|EGX'!$AK25)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ24)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL25),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK24*'Input|Fee Based|EGX'!AM25*'Input|Fee Based|EGX'!AN25/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK24*'Input|Fee Based|EGX'!AM25*'Input|Fee Based|EGX'!AO25/'Input|Setup'!$E$19,0)","v":0},0,125.19940048113556,0,{"$f":"'Input|Fee Based|EGX'!AQ25*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS25*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":26.542272902000736},{"$f":"'Input|Fee Based|EGX'!AT25*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,66.349633110099077,22.483275959247027,{"$f":"$AV24*'Input|Fee Based|EGX'!AX25","v":0},{"$f":"SUM($AV24,$AX24:$AZ24)*'Input|Fee Based|EGX'!$AY25","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A26","v":16},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B26),\"\",'Input|Fee Based|EGX'!B26)","v":"RNV2MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C26),\"\",'Input|Fee Based|EGX'!C26)","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D26),\"\",'Input|Fee Based|EGX'!D26)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E26),\"\",'Input|Fee Based|EGX'!E26)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F26),\"\",'Input|Fee Based|EGX'!F26)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G26),\"\",'Input|Fee Based|EGX'!G26)","v":"CT"},598.50261975983426,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I26),\"\",'Input|Fee Based|EGX'!I26)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J25)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J26),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K25*'Input|Fee Based|EGX'!K26*'Input|Fee Based|EGX'!L26/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M26),\"\",'Input|Fee Based|EGX'!M26)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M25)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N26),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N25*'Input|Fee Based|EGX'!O26*'Input|Fee Based|EGX'!P26/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q26),\"\",'Input|Fee Based|EGX'!Q26)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P25)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R26),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q25*'Input|Fee Based|EGX'!S26*'Input|Fee Based|EGX'!T26/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V26),\"\",'Input|Fee Based|EGX'!$V26)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U25)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W26),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V25*'Input|Fee Based|EGX'!X26*'Input|Fee Based|EGX'!Y26/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V25*'Input|Fee Based|EGX'!X26*'Input|Fee Based|EGX'!Z26/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA26),\"\",'Input|Fee Based|EGX'!$AA26)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z25)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB26),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA25*'Input|Fee Based|EGX'!AC26*'Input|Fee Based|EGX'!AD26/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA25*'Input|Fee Based|EGX'!AC26*'Input|Fee Based|EGX'!AE26/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF26),\"\",'Input|Fee Based|EGX'!$AF26)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE25)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG26),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF25*'Input|Fee Based|EGX'!AH26*'Input|Fee Based|EGX'!AI26/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF25*'Input|Fee Based|EGX'!AH26*'Input|Fee Based|EGX'!AJ26/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK26),\"\",'Input|Fee Based|EGX'!$AK26)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ25)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL26),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK25*'Input|Fee Based|EGX'!AM26*'Input|Fee Based|EGX'!AN26/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK25*'Input|Fee Based|EGX'!AM26*'Input|Fee Based|EGX'!AO26/'Input|Setup'!$E$19,0)","v":0},0,311.47167924575189,0,{"$f":"'Input|Fee Based|EGX'!AQ26*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS26*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":66.031996000099397},{"$f":"'Input|Fee Based|EGX'!AT26*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,165.06494090805137,55.934003605931636,{"$f":"$AV25*'Input|Fee Based|EGX'!AX26","v":0},{"$f":"SUM($AV25,$AX25:$AZ25)*'Input|Fee Based|EGX'!$AY26","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A27","v":17},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B27),\"\",'Input|Fee Based|EGX'!B27)","v":"RN$V1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C27),\"\",'Input|Fee Based|EGX'!C27)","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D27),\"\",'Input|Fee Based|EGX'!D27)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E27),\"\",'Input|Fee Based|EGX'!E27)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F27),\"\",'Input|Fee Based|EGX'!F27)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G27),\"\",'Input|Fee Based|EGX'!G27)","v":"No Payment No CT"},188.82964001627897,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I27),\"\",'Input|Fee Based|EGX'!I27)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J26)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J27),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K26*'Input|Fee Based|EGX'!K27*'Input|Fee Based|EGX'!L27/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M27),\"\",'Input|Fee Based|EGX'!M27)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M26)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N27),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N26*'Input|Fee Based|EGX'!O27*'Input|Fee Based|EGX'!P27/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q27),\"\",'Input|Fee Based|EGX'!Q27)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P26)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R27),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q26*'Input|Fee Based|EGX'!S27*'Input|Fee Based|EGX'!T27/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V27),\"\",'Input|Fee Based|EGX'!$V27)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U26)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W27),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V26*'Input|Fee Based|EGX'!X27*'Input|Fee Based|EGX'!Y27/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V26*'Input|Fee Based|EGX'!X27*'Input|Fee Based|EGX'!Z27/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA27),\"\",'Input|Fee Based|EGX'!$AA27)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z26)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB27),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA26*'Input|Fee Based|EGX'!AC27*'Input|Fee Based|EGX'!AD27/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA26*'Input|Fee Based|EGX'!AC27*'Input|Fee Based|EGX'!AE27/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF27),\"\",'Input|Fee Based|EGX'!$AF27)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE26)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG27),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF26*'Input|Fee Based|EGX'!AH27*'Input|Fee Based|EGX'!AI27/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF26*'Input|Fee Based|EGX'!AH27*'Input|Fee Based|EGX'!AJ27/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK27),\"\",'Input|Fee Based|EGX'!$AK27)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ26)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL27),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK26*'Input|Fee Based|EGX'!AM27*'Input|Fee Based|EGX'!AN27/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK26*'Input|Fee Based|EGX'!AM27*'Input|Fee Based|EGX'!AO27/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ27*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS27*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT27*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,52.078557957663044,17.647370983631806,{"$f":"$AV26*'Input|Fee Based|EGX'!AX27","v":0},{"$f":"SUM($AV26,$AX26:$AZ26)*'Input|Fee Based|EGX'!$AY27","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A28","v":18},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B28),\"\",'Input|Fee Based|EGX'!B28)","v":"RN$V1MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C28),\"\",'Input|Fee Based|EGX'!C28)","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D28),\"\",'Input|Fee Based|EGX'!D28)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E28),\"\",'Input|Fee Based|EGX'!E28)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F28),\"\",'Input|Fee Based|EGX'!F28)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G28),\"\",'Input|Fee Based|EGX'!G28)","v":"No Payment No CT"},481.14916490496478,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I28),\"\",'Input|Fee Based|EGX'!I28)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J27)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J28),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K27*'Input|Fee Based|EGX'!K28*'Input|Fee Based|EGX'!L28/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M28),\"\",'Input|Fee Based|EGX'!M28)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M27)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N28),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N27*'Input|Fee Based|EGX'!O28*'Input|Fee Based|EGX'!P28/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q28),\"\",'Input|Fee Based|EGX'!Q28)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P27)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R28),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q27*'Input|Fee Based|EGX'!S28*'Input|Fee Based|EGX'!T28/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V28),\"\",'Input|Fee Based|EGX'!$V28)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U27)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W28),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V27*'Input|Fee Based|EGX'!X28*'Input|Fee Based|EGX'!Y28/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V27*'Input|Fee Based|EGX'!X28*'Input|Fee Based|EGX'!Z28/'Input|Setup'!$E$19,0)","v":61.072878283480762},125.19940048113556,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA28),\"\",'Input|Fee Based|EGX'!$AA28)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z27)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB28),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA27*'Input|Fee Based|EGX'!AC28*'Input|Fee Based|EGX'!AD28/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA27*'Input|Fee Based|EGX'!AC28*'Input|Fee Based|EGX'!AE28/'Input|Setup'!$E$19,0)","v":61.072878283480762},125.19940048113556,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF28),\"\",'Input|Fee Based|EGX'!$AF28)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE27)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG28),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF27*'Input|Fee Based|EGX'!AH28*'Input|Fee Based|EGX'!AI28/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF27*'Input|Fee Based|EGX'!AH28*'Input|Fee Based|EGX'!AJ28/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK28),\"\",'Input|Fee Based|EGX'!$AK28)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ27)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL28),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK27*'Input|Fee Based|EGX'!AM28*'Input|Fee Based|EGX'!AN28/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK27*'Input|Fee Based|EGX'!AM28*'Input|Fee Based|EGX'!AO28/'Input|Setup'!$E$19,0)","v":0},0,250.39880096227111,0,{"$f":"'Input|Fee Based|EGX'!AQ28*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS28*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":53.084545804001472},{"$f":"'Input|Fee Based|EGX'!AT28*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,132.69926622019815,44.966551918494055,{"$f":"$AV27*'Input|Fee Based|EGX'!AX28","v":0},{"$f":"SUM($AV27,$AX27:$AZ27)*'Input|Fee Based|EGX'!$AY28","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A29","v":19},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B29),\"\",'Input|Fee Based|EGX'!B29)","v":"RN$V2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C29),\"\",'Input|Fee Based|EGX'!C29)","v":"Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D29),\"\",'Input|Fee Based|EGX'!D29)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E29),\"\",'Input|Fee Based|EGX'!E29)","v":"Re-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F29),\"\",'Input|Fee Based|EGX'!F29)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G29),\"\",'Input|Fee Based|EGX'!G29)","v":"No Payment CT"},334.5412895972961,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I29),\"\",'Input|Fee Based|EGX'!I29)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J28)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J29),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K28*'Input|Fee Based|EGX'!K29*'Input|Fee Based|EGX'!L29/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M29),\"\",'Input|Fee Based|EGX'!M29)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M28)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N29),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N28*'Input|Fee Based|EGX'!O29*'Input|Fee Based|EGX'!P29/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q29),\"\",'Input|Fee Based|EGX'!Q29)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P28)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R29),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q28*'Input|Fee Based|EGX'!S29*'Input|Fee Based|EGX'!T29/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V29),\"\",'Input|Fee Based|EGX'!$V29)","v":"50% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U28)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W29),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":53.703161926516557},{"$f":"IFERROR(V28*'Input|Fee Based|EGX'!X29*'Input|Fee Based|EGX'!Y29/'Input|Setup'!$E$19,0)","v":28.194160011421193},{"$f":"IFERROR(V28*'Input|Fee Based|EGX'!X29*'Input|Fee Based|EGX'!Z29/'Input|Setup'!$E$19,0)","v":40.277371444887422},68.471531456308611,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA29),\"\",'Input|Fee Based|EGX'!$AA29)","v":"50% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z28)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB29),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":53.703161926516557},{"$f":"IFERROR(AA28*'Input|Fee Based|EGX'!AC29*'Input|Fee Based|EGX'!AD29/'Input|Setup'!$E$19,0)","v":28.194160011421193},{"$f":"IFERROR(AA28*'Input|Fee Based|EGX'!AC29*'Input|Fee Based|EGX'!AE29/'Input|Setup'!$E$19,0)","v":40.277371444887422},68.471531456308611,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF29),\"\",'Input|Fee Based|EGX'!$AF29)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE28)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG29),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF28*'Input|Fee Based|EGX'!AH29*'Input|Fee Based|EGX'!AI29/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF28*'Input|Fee Based|EGX'!AH29*'Input|Fee Based|EGX'!AJ29/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK29),\"\",'Input|Fee Based|EGX'!$AK29)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ28)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL29),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK28*'Input|Fee Based|EGX'!AM29*'Input|Fee Based|EGX'!AN29/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK28*'Input|Fee Based|EGX'!AM29*'Input|Fee Based|EGX'!AO29/'Input|Setup'!$E$19,0)","v":0},0,136.94306291261722,0,{"$f":"'Input|Fee Based|EGX'!AQ29*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS29*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":14.515964668737425},{"$f":"'Input|Fee Based|EGX'!AT29*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,92.265324119784054,31.265082358665332,{"$f":"$AV28*'Input|Fee Based|EGX'!AX29","v":0},{"$f":"SUM($AV28,$AX28:$AZ28)*'Input|Fee Based|EGX'!$AY29","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A30","v":20},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B30),\"\",'Input|Fee Based|EGX'!B30)","v":"TDNNDBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C30),\"\",'Input|Fee Based|EGX'!C30)","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected - No Dismantling"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D30),\"\",'Input|Fee Based|EGX'!D30)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E30),\"\",'Input|Fee Based|EGX'!E30)","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F30),\"\",'Input|Fee Based|EGX'!F30)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G30),\"\",'Input|Fee Based|EGX'!G30)","v":"No CT"},493.2592574758134,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I30),\"\",'Input|Fee Based|EGX'!I30)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J29)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J30),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K29*'Input|Fee Based|EGX'!K30*'Input|Fee Based|EGX'!L30/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M30),\"\",'Input|Fee Based|EGX'!M30)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M29)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N30),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N29*'Input|Fee Based|EGX'!O30*'Input|Fee Based|EGX'!P30/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q30),\"\",'Input|Fee Based|EGX'!Q30)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P29)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R30),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q29*'Input|Fee Based|EGX'!S30*'Input|Fee Based|EGX'!T30/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V30),\"\",'Input|Fee Based|EGX'!$V30)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U29)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W30),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V29*'Input|Fee Based|EGX'!X30*'Input|Fee Based|EGX'!Y30/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V29*'Input|Fee Based|EGX'!X30*'Input|Fee Based|EGX'!Z30/'Input|Setup'!$E$19,0)","v":71.9622369815322},128.35055700437459,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA30),\"\",'Input|Fee Based|EGX'!$AA30)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z29)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB30),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA29*'Input|Fee Based|EGX'!AC30*'Input|Fee Based|EGX'!AD30/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA29*'Input|Fee Based|EGX'!AC30*'Input|Fee Based|EGX'!AE30/'Input|Setup'!$E$19,0)","v":71.9622369815322},128.35055700437459,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF30),\"\",'Input|Fee Based|EGX'!$AF30)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE29)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG30),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF29*'Input|Fee Based|EGX'!AH30*'Input|Fee Based|EGX'!AI30/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF29*'Input|Fee Based|EGX'!AH30*'Input|Fee Based|EGX'!AJ30/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK30),\"\",'Input|Fee Based|EGX'!$AK30)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ29)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL30),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK29*'Input|Fee Based|EGX'!AM30*'Input|Fee Based|EGX'!AN30/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK29*'Input|Fee Based|EGX'!AM30*'Input|Fee Based|EGX'!AO30/'Input|Setup'!$E$19,0)","v":0},0,256.70111400874919,0,{"$f":"'Input|Fee Based|EGX'!AQ30*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS30*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":54.420636169854831},{"$f":"'Input|Fee Based|EGX'!AT30*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,136.03918763173732,46.098319665472047,{"$f":"$AV29*'Input|Fee Based|EGX'!AX30","v":0},{"$f":"SUM($AV29,$AX29:$AZ29)*'Input|Fee Based|EGX'!$AY30","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A31","v":21},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B31),\"\",'Input|Fee Based|EGX'!B31)","v":"TDNNDAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C31),\"\",'Input|Fee Based|EGX'!C31)","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected - No Dismantling"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D31),\"\",'Input|Fee Based|EGX'!D31)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E31),\"\",'Input|Fee Based|EGX'!E31)","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F31),\"\",'Input|Fee Based|EGX'!F31)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G31),\"\",'Input|Fee Based|EGX'!G31)","v":"No CT"},560.94951420627604,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I31),\"\",'Input|Fee Based|EGX'!I31)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J30)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J31),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K30*'Input|Fee Based|EGX'!K31*'Input|Fee Based|EGX'!L31/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M31),\"\",'Input|Fee Based|EGX'!M31)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M30)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N31),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N30*'Input|Fee Based|EGX'!O31*'Input|Fee Based|EGX'!P31/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q31),\"\",'Input|Fee Based|EGX'!Q31)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P30)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R31),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q30*'Input|Fee Based|EGX'!S31*'Input|Fee Based|EGX'!T31/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V31),\"\",'Input|Fee Based|EGX'!$V31)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U30)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W31),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V30*'Input|Fee Based|EGX'!X31*'Input|Fee Based|EGX'!Y31/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V30*'Input|Fee Based|EGX'!X31*'Input|Fee Based|EGX'!Z31/'Input|Setup'!$E$19,0)","v":81.837656899864228},145.96417909751904,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA31),\"\",'Input|Fee Based|EGX'!$AA31)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z30)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB31),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA30*'Input|Fee Based|EGX'!AC31*'Input|Fee Based|EGX'!AD31/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA30*'Input|Fee Based|EGX'!AC31*'Input|Fee Based|EGX'!AE31/'Input|Setup'!$E$19,0)","v":81.837656899864228},145.96417909751904,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF31),\"\",'Input|Fee Based|EGX'!$AF31)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE30)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG31),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF30*'Input|Fee Based|EGX'!AH31*'Input|Fee Based|EGX'!AI31/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF30*'Input|Fee Based|EGX'!AH31*'Input|Fee Based|EGX'!AJ31/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK31),\"\",'Input|Fee Based|EGX'!$AK31)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ30)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL31),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK30*'Input|Fee Based|EGX'!AM31*'Input|Fee Based|EGX'!AN31/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK30*'Input|Fee Based|EGX'!AM31*'Input|Fee Based|EGX'!AO31/'Input|Setup'!$E$19,0)","v":0},0,291.92835819503807,0,{"$f":"'Input|Fee Based|EGX'!AQ31*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS31*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":61.888811937348066},{"$f":"'Input|Fee Based|EGX'!AT31*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,154.70792500793834,52.424419065951618,{"$f":"$AV30*'Input|Fee Based|EGX'!AX31","v":0},{"$f":"SUM($AV30,$AX30:$AZ30)*'Input|Fee Based|EGX'!$AY31","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A32","v":22},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B32),\"\",'Input|Fee Based|EGX'!B32)","v":"TDNSPBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C32),\"\",'Input|Fee Based|EGX'!C32)","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D32),\"\",'Input|Fee Based|EGX'!D32)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E32),\"\",'Input|Fee Based|EGX'!E32)","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F32),\"\",'Input|Fee Based|EGX'!F32)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G32),\"\",'Input|Fee Based|EGX'!G32)","v":"No CT"},1042.2423641225344,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I32),\"\",'Input|Fee Based|EGX'!I32)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J31)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J32),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K31*'Input|Fee Based|EGX'!K32*'Input|Fee Based|EGX'!L32/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M32),\"\",'Input|Fee Based|EGX'!M32)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M31)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N32),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N31*'Input|Fee Based|EGX'!O32*'Input|Fee Based|EGX'!P32/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q32),\"\",'Input|Fee Based|EGX'!Q32)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P31)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R32),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q31*'Input|Fee Based|EGX'!S32*'Input|Fee Based|EGX'!T32/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V32),\"\",'Input|Fee Based|EGX'!$V32)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U31)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W32),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V31*'Input|Fee Based|EGX'!X32*'Input|Fee Based|EGX'!Y32/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V31*'Input|Fee Based|EGX'!X32*'Input|Fee Based|EGX'!Z32/'Input|Setup'!$E$19,0)","v":214.81264770606623},271.20096772890861,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA32),\"\",'Input|Fee Based|EGX'!$AA32)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z31)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB32),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA31*'Input|Fee Based|EGX'!AC32*'Input|Fee Based|EGX'!AD32/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA31*'Input|Fee Based|EGX'!AC32*'Input|Fee Based|EGX'!AE32/'Input|Setup'!$E$19,0)","v":214.81264770606623},271.20096772890861,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF32),\"\",'Input|Fee Based|EGX'!$AF32)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE31)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG32),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF31*'Input|Fee Based|EGX'!AH32*'Input|Fee Based|EGX'!AI32/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF31*'Input|Fee Based|EGX'!AH32*'Input|Fee Based|EGX'!AJ32/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK32),\"\",'Input|Fee Based|EGX'!$AK32)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ31)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL32),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK31*'Input|Fee Based|EGX'!AM32*'Input|Fee Based|EGX'!AN32/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK31*'Input|Fee Based|EGX'!AM32*'Input|Fee Based|EGX'!AO32/'Input|Setup'!$E$19,0)","v":0},0,542.40193545781722,0,{"$f":"'Input|Fee Based|EGX'!AQ32*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS32*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":114.98921031705727},{"$f":"'Input|Fee Based|EGX'!AT32*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,287.44681905450767,97.404399293152224,{"$f":"$AV31*'Input|Fee Based|EGX'!AX32","v":0},{"$f":"SUM($AV31,$AX31:$AZ31)*'Input|Fee Based|EGX'!$AY32","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A33","v":23},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B33),\"\",'Input|Fee Based|EGX'!B33)","v":"TDNMPBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C33),\"\",'Input|Fee Based|EGX'!C33)","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D33),\"\",'Input|Fee Based|EGX'!D33)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E33),\"\",'Input|Fee Based|EGX'!E33)","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F33),\"\",'Input|Fee Based|EGX'!F33)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G33),\"\",'Input|Fee Based|EGX'!G33)","v":"No CT"},1248.6269906814521,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I33),\"\",'Input|Fee Based|EGX'!I33)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J32)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J33),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K32*'Input|Fee Based|EGX'!K33*'Input|Fee Based|EGX'!L33/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M33),\"\",'Input|Fee Based|EGX'!M33)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M32)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N33),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N32*'Input|Fee Based|EGX'!O33*'Input|Fee Based|EGX'!P33/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q33),\"\",'Input|Fee Based|EGX'!Q33)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P32)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R33),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q32*'Input|Fee Based|EGX'!S33*'Input|Fee Based|EGX'!T33/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V33),\"\",'Input|Fee Based|EGX'!$V33)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U32)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W33),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V32*'Input|Fee Based|EGX'!X33*'Input|Fee Based|EGX'!Y33/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V32*'Input|Fee Based|EGX'!X33*'Input|Fee Based|EGX'!Z33/'Input|Setup'!$E$19,0)","v":268.51580963258277},324.90412965542515,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA33),\"\",'Input|Fee Based|EGX'!$AA33)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z32)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB33),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA32*'Input|Fee Based|EGX'!AC33*'Input|Fee Based|EGX'!AD33/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA32*'Input|Fee Based|EGX'!AC33*'Input|Fee Based|EGX'!AE33/'Input|Setup'!$E$19,0)","v":268.51580963258277},324.90412965542515,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF33),\"\",'Input|Fee Based|EGX'!$AF33)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE32)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG33),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF32*'Input|Fee Based|EGX'!AH33*'Input|Fee Based|EGX'!AI33/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF32*'Input|Fee Based|EGX'!AH33*'Input|Fee Based|EGX'!AJ33/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK33),\"\",'Input|Fee Based|EGX'!$AK33)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ32)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL33),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK32*'Input|Fee Based|EGX'!AM33*'Input|Fee Based|EGX'!AN33/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK32*'Input|Fee Based|EGX'!AM33*'Input|Fee Based|EGX'!AO33/'Input|Setup'!$E$19,0)","v":0},0,649.8082593108503,0,{"$f":"'Input|Fee Based|EGX'!AQ33*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS33*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":137.7593509739003},{"$f":"'Input|Fee Based|EGX'!AT33*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,344.36698124351909,116.69239915318235,{"$f":"$AV32*'Input|Fee Based|EGX'!AX33","v":0},{"$f":"SUM($AV32,$AX32:$AZ32)*'Input|Fee Based|EGX'!$AY33","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A34","v":24},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B34),\"\",'Input|Fee Based|EGX'!B34)","v":"TDNSPTCBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C34),\"\",'Input|Fee Based|EGX'!C34)","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D34),\"\",'Input|Fee Based|EGX'!D34)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E34),\"\",'Input|Fee Based|EGX'!E34)","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F34),\"\",'Input|Fee Based|EGX'!F34)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G34),\"\",'Input|Fee Based|EGX'!G34)","v":"Traffic Control"},2134.7889470424643,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I34),\"\",'Input|Fee Based|EGX'!I34)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J33)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J34),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K33*'Input|Fee Based|EGX'!K34*'Input|Fee Based|EGX'!L34/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M34),\"\",'Input|Fee Based|EGX'!M34)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M33)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N34),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N33*'Input|Fee Based|EGX'!O34*'Input|Fee Based|EGX'!P34/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q34),\"\",'Input|Fee Based|EGX'!Q34)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P33)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R34),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q33*'Input|Fee Based|EGX'!S34*'Input|Fee Based|EGX'!T34/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V34),\"\",'Input|Fee Based|EGX'!$V34)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U33)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W34),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V33*'Input|Fee Based|EGX'!X34*'Input|Fee Based|EGX'!Y34/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V33*'Input|Fee Based|EGX'!X34*'Input|Fee Based|EGX'!Z34/'Input|Setup'!$E$19,0)","v":214.81264770606623},271.20096772890861,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA34),\"\",'Input|Fee Based|EGX'!$AA34)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z33)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB34),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA33*'Input|Fee Based|EGX'!AC34*'Input|Fee Based|EGX'!AD34/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA33*'Input|Fee Based|EGX'!AC34*'Input|Fee Based|EGX'!AE34/'Input|Setup'!$E$19,0)","v":214.81264770606623},271.20096772890861,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF34),\"\",'Input|Fee Based|EGX'!$AF34)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE33)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG34),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF33*'Input|Fee Based|EGX'!AH34*'Input|Fee Based|EGX'!AI34/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF33*'Input|Fee Based|EGX'!AH34*'Input|Fee Based|EGX'!AJ34/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK34),\"\",'Input|Fee Based|EGX'!$AK34)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ33)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL34),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK33*'Input|Fee Based|EGX'!AM34*'Input|Fee Based|EGX'!AN34/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK33*'Input|Fee Based|EGX'!AM34*'Input|Fee Based|EGX'!AO34/'Input|Setup'!$E$19,0)","v":0},0,542.40193545781722,0,{"$f":"'Input|Fee Based|EGX'!AQ34*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS34*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":114.98921031705727},{"$f":"'Input|Fee Based|EGX'!AT34*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,588.76736669277614,199.51005846840181,{"$f":"$AV33*'Input|Fee Based|EGX'!AX34","v":0},{"$f":"SUM($AV33,$AX33:$AZ33)*'Input|Fee Based|EGX'!$AY34","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A35","v":25},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B35),\"\",'Input|Fee Based|EGX'!B35)","v":"TDNMPTCBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C35),\"\",'Input|Fee Based|EGX'!C35)","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D35),\"\",'Input|Fee Based|EGX'!D35)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E35),\"\",'Input|Fee Based|EGX'!E35)","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F35),\"\",'Input|Fee Based|EGX'!F35)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G35),\"\",'Input|Fee Based|EGX'!G35)","v":"Traffic Control"},2341.173573601382,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I35),\"\",'Input|Fee Based|EGX'!I35)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J34)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J35),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K34*'Input|Fee Based|EGX'!K35*'Input|Fee Based|EGX'!L35/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M35),\"\",'Input|Fee Based|EGX'!M35)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M34)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N35),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N34*'Input|Fee Based|EGX'!O35*'Input|Fee Based|EGX'!P35/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q35),\"\",'Input|Fee Based|EGX'!Q35)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P34)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R35),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q34*'Input|Fee Based|EGX'!S35*'Input|Fee Based|EGX'!T35/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V35),\"\",'Input|Fee Based|EGX'!$V35)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U34)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W35),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V34*'Input|Fee Based|EGX'!X35*'Input|Fee Based|EGX'!Y35/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V34*'Input|Fee Based|EGX'!X35*'Input|Fee Based|EGX'!Z35/'Input|Setup'!$E$19,0)","v":268.51580963258277},324.90412965542515,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA35),\"\",'Input|Fee Based|EGX'!$AA35)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z34)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB35),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA34*'Input|Fee Based|EGX'!AC35*'Input|Fee Based|EGX'!AD35/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA34*'Input|Fee Based|EGX'!AC35*'Input|Fee Based|EGX'!AE35/'Input|Setup'!$E$19,0)","v":268.51580963258277},324.90412965542515,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF35),\"\",'Input|Fee Based|EGX'!$AF35)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE34)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG35),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF34*'Input|Fee Based|EGX'!AH35*'Input|Fee Based|EGX'!AI35/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF34*'Input|Fee Based|EGX'!AH35*'Input|Fee Based|EGX'!AJ35/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK35),\"\",'Input|Fee Based|EGX'!$AK35)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ34)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL35),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK34*'Input|Fee Based|EGX'!AM35*'Input|Fee Based|EGX'!AN35/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK34*'Input|Fee Based|EGX'!AM35*'Input|Fee Based|EGX'!AO35/'Input|Setup'!$E$19,0)","v":0},0,649.8082593108503,0,{"$f":"'Input|Fee Based|EGX'!AQ35*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS35*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":137.7593509739003},{"$f":"'Input|Fee Based|EGX'!AT35*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,645.68752888178767,218.79805832843198,{"$f":"$AV34*'Input|Fee Based|EGX'!AX35","v":0},{"$f":"SUM($AV34,$AX34:$AZ34)*'Input|Fee Based|EGX'!$AY35","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A36","v":26},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B36),\"\",'Input|Fee Based|EGX'!B36)","v":"TDNSPAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C36),\"\",'Input|Fee Based|EGX'!C36)","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D36),\"\",'Input|Fee Based|EGX'!D36)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E36),\"\",'Input|Fee Based|EGX'!E36)","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F36),\"\",'Input|Fee Based|EGX'!F36)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G36),\"\",'Input|Fee Based|EGX'!G36)","v":"No CT"},1185.2698940341816,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I36),\"\",'Input|Fee Based|EGX'!I36)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J35)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J36),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K35*'Input|Fee Based|EGX'!K36*'Input|Fee Based|EGX'!L36/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M36),\"\",'Input|Fee Based|EGX'!M36)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M35)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N36),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N35*'Input|Fee Based|EGX'!O36*'Input|Fee Based|EGX'!P36/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q36),\"\",'Input|Fee Based|EGX'!Q36)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P35)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R36),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q35*'Input|Fee Based|EGX'!S36*'Input|Fee Based|EGX'!T36/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V36),\"\",'Input|Fee Based|EGX'!$V36)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U35)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W36),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V35*'Input|Fee Based|EGX'!X36*'Input|Fee Based|EGX'!Y36/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V35*'Input|Fee Based|EGX'!X36*'Input|Fee Based|EGX'!Z36/'Input|Setup'!$E$19,0)","v":244.29151313392305},308.41803533157781,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA36),\"\",'Input|Fee Based|EGX'!$AA36)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z35)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB36),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA35*'Input|Fee Based|EGX'!AC36*'Input|Fee Based|EGX'!AD36/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA35*'Input|Fee Based|EGX'!AC36*'Input|Fee Based|EGX'!AE36/'Input|Setup'!$E$19,0)","v":244.29151313392305},308.41803533157781,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF36),\"\",'Input|Fee Based|EGX'!$AF36)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE35)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG36),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF35*'Input|Fee Based|EGX'!AH36*'Input|Fee Based|EGX'!AI36/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF35*'Input|Fee Based|EGX'!AH36*'Input|Fee Based|EGX'!AJ36/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK36),\"\",'Input|Fee Based|EGX'!$AK36)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ35)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL36),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK35*'Input|Fee Based|EGX'!AM36*'Input|Fee Based|EGX'!AN36/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK35*'Input|Fee Based|EGX'!AM36*'Input|Fee Based|EGX'!AO36/'Input|Setup'!$E$19,0)","v":0},0,616.83607066315562,0,{"$f":"'Input|Fee Based|EGX'!AQ36*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS36*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":130.769246980589},{"$f":"'Input|Fee Based|EGX'!AT36*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,326.89331434731741,110.77126204311952,{"$f":"$AV35*'Input|Fee Based|EGX'!AX36","v":0},{"$f":"SUM($AV35,$AX35:$AZ35)*'Input|Fee Based|EGX'!$AY36","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A37","v":27},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B37),\"\",'Input|Fee Based|EGX'!B37)","v":"TDNMPAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C37),\"\",'Input|Fee Based|EGX'!C37)","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D37),\"\",'Input|Fee Based|EGX'!D37)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E37),\"\",'Input|Fee Based|EGX'!E37)","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F37),\"\",'Input|Fee Based|EGX'!F37)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G37),\"\",'Input|Fee Based|EGX'!G37)","v":"No CT"},1419.9768037439205,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I37),\"\",'Input|Fee Based|EGX'!I37)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J36)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J37),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K36*'Input|Fee Based|EGX'!K37*'Input|Fee Based|EGX'!L37/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M37),\"\",'Input|Fee Based|EGX'!M37)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M36)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N37),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N36*'Input|Fee Based|EGX'!O37*'Input|Fee Based|EGX'!P37/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q37),\"\",'Input|Fee Based|EGX'!Q37)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P36)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R37),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q36*'Input|Fee Based|EGX'!S37*'Input|Fee Based|EGX'!T37/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V37),\"\",'Input|Fee Based|EGX'!$V37)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U36)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W37),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V36*'Input|Fee Based|EGX'!X37*'Input|Fee Based|EGX'!Y37/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V36*'Input|Fee Based|EGX'!X37*'Input|Fee Based|EGX'!Z37/'Input|Setup'!$E$19,0)","v":305.36439141740379},369.49091361505862,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA37),\"\",'Input|Fee Based|EGX'!$AA37)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z36)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB37),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA36*'Input|Fee Based|EGX'!AC37*'Input|Fee Based|EGX'!AD37/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA36*'Input|Fee Based|EGX'!AC37*'Input|Fee Based|EGX'!AE37/'Input|Setup'!$E$19,0)","v":305.36439141740379},369.49091361505862,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF37),\"\",'Input|Fee Based|EGX'!$AF37)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE36)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG37),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF36*'Input|Fee Based|EGX'!AH37*'Input|Fee Based|EGX'!AI37/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF36*'Input|Fee Based|EGX'!AH37*'Input|Fee Based|EGX'!AJ37/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK37),\"\",'Input|Fee Based|EGX'!$AK37)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ36)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL37),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK36*'Input|Fee Based|EGX'!AM37*'Input|Fee Based|EGX'!AN37/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK36*'Input|Fee Based|EGX'!AM37*'Input|Fee Based|EGX'!AO37/'Input|Setup'!$E$19,0)","v":0},0,738.98182723011723,0,{"$f":"'Input|Fee Based|EGX'!AQ37*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS37*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":156.66414737278484},{"$f":"'Input|Fee Based|EGX'!AT37*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,391.62466372302379,132.70616541799467,{"$f":"$AV36*'Input|Fee Based|EGX'!AX37","v":0},{"$f":"SUM($AV36,$AX36:$AZ36)*'Input|Fee Based|EGX'!$AY37","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A38","v":28},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B38),\"\",'Input|Fee Based|EGX'!B38)","v":"TDNSPTCAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C38),\"\",'Input|Fee Based|EGX'!C38)","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D38),\"\",'Input|Fee Based|EGX'!D38)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E38),\"\",'Input|Fee Based|EGX'!E38)","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F38),\"\",'Input|Fee Based|EGX'!F38)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G38),\"\",'Input|Fee Based|EGX'!G38)","v":"Traffic Control No CT"},2277.8164769541113,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I38),\"\",'Input|Fee Based|EGX'!I38)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J37)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J38),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K37*'Input|Fee Based|EGX'!K38*'Input|Fee Based|EGX'!L38/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M38),\"\",'Input|Fee Based|EGX'!M38)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M37)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N38),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N37*'Input|Fee Based|EGX'!O38*'Input|Fee Based|EGX'!P38/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q38),\"\",'Input|Fee Based|EGX'!Q38)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P37)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R38),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q37*'Input|Fee Based|EGX'!S38*'Input|Fee Based|EGX'!T38/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V38),\"\",'Input|Fee Based|EGX'!$V38)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U37)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W38),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V37*'Input|Fee Based|EGX'!X38*'Input|Fee Based|EGX'!Y38/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V37*'Input|Fee Based|EGX'!X38*'Input|Fee Based|EGX'!Z38/'Input|Setup'!$E$19,0)","v":244.29151313392305},308.41803533157781,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA38),\"\",'Input|Fee Based|EGX'!$AA38)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z37)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB38),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA37*'Input|Fee Based|EGX'!AC38*'Input|Fee Based|EGX'!AD38/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA37*'Input|Fee Based|EGX'!AC38*'Input|Fee Based|EGX'!AE38/'Input|Setup'!$E$19,0)","v":244.29151313392305},308.41803533157781,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF38),\"\",'Input|Fee Based|EGX'!$AF38)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE37)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG38),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF37*'Input|Fee Based|EGX'!AH38*'Input|Fee Based|EGX'!AI38/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF37*'Input|Fee Based|EGX'!AH38*'Input|Fee Based|EGX'!AJ38/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK38),\"\",'Input|Fee Based|EGX'!$AK38)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ37)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL38),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK37*'Input|Fee Based|EGX'!AM38*'Input|Fee Based|EGX'!AN38/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK37*'Input|Fee Based|EGX'!AM38*'Input|Fee Based|EGX'!AO38/'Input|Setup'!$E$19,0)","v":0},0,616.83607066315562,0,{"$f":"'Input|Fee Based|EGX'!AQ38*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS38*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":130.769246980589},{"$f":"'Input|Fee Based|EGX'!AT38*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,628.21386198558594,212.87692121836909,{"$f":"$AV37*'Input|Fee Based|EGX'!AX38","v":0},{"$f":"SUM($AV37,$AX37:$AZ37)*'Input|Fee Based|EGX'!$AY38","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A39","v":29},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B39),\"\",'Input|Fee Based|EGX'!B39)","v":"TDNMPTCAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C39),\"\",'Input|Fee Based|EGX'!C39)","v":"Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required. - Dismantling Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D39),\"\",'Input|Fee Based|EGX'!D39)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E39),\"\",'Input|Fee Based|EGX'!E39)","v":"Temporary disconnections and reconnections (which may involve a line drop)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F39),\"\",'Input|Fee Based|EGX'!F39)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G39),\"\",'Input|Fee Based|EGX'!G39)","v":"Traffic Control"},2512.52338666385,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I39),\"\",'Input|Fee Based|EGX'!I39)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J38)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J39),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K38*'Input|Fee Based|EGX'!K39*'Input|Fee Based|EGX'!L39/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M39),\"\",'Input|Fee Based|EGX'!M39)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M38)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N39),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N38*'Input|Fee Based|EGX'!O39*'Input|Fee Based|EGX'!P39/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q39),\"\",'Input|Fee Based|EGX'!Q39)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P38)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R39),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q38*'Input|Fee Based|EGX'!S39*'Input|Fee Based|EGX'!T39/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V39),\"\",'Input|Fee Based|EGX'!$V39)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U38)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W39),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V38*'Input|Fee Based|EGX'!X39*'Input|Fee Based|EGX'!Y39/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V38*'Input|Fee Based|EGX'!X39*'Input|Fee Based|EGX'!Z39/'Input|Setup'!$E$19,0)","v":305.36439141740379},369.49091361505862,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA39),\"\",'Input|Fee Based|EGX'!$AA39)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z38)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB39),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA38*'Input|Fee Based|EGX'!AC39*'Input|Fee Based|EGX'!AD39/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA38*'Input|Fee Based|EGX'!AC39*'Input|Fee Based|EGX'!AE39/'Input|Setup'!$E$19,0)","v":305.36439141740379},369.49091361505862,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF39),\"\",'Input|Fee Based|EGX'!$AF39)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE38)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG39),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF38*'Input|Fee Based|EGX'!AH39*'Input|Fee Based|EGX'!AI39/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF38*'Input|Fee Based|EGX'!AH39*'Input|Fee Based|EGX'!AJ39/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK39),\"\",'Input|Fee Based|EGX'!$AK39)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ38)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL39),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK38*'Input|Fee Based|EGX'!AM39*'Input|Fee Based|EGX'!AN39/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK38*'Input|Fee Based|EGX'!AM39*'Input|Fee Based|EGX'!AO39/'Input|Setup'!$E$19,0)","v":0},0,738.98182723011723,0,{"$f":"'Input|Fee Based|EGX'!AQ39*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS39*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":156.66414737278484},{"$f":"'Input|Fee Based|EGX'!AT39*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,692.94521136129231,234.81182459324424,{"$f":"$AV38*'Input|Fee Based|EGX'!AX39","v":0},{"$f":"SUM($AV38,$AX38:$AZ38)*'Input|Fee Based|EGX'!$AY39","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A40","v":30},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B40),\"\",'Input|Fee Based|EGX'!B40)","v":"NCT1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C40),\"\",'Input|Fee Based|EGX'!C40)","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D40),\"\",'Input|Fee Based|EGX'!D40)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E40),\"\",'Input|Fee Based|EGX'!E40)","v":"Temporary connection"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F40),\"\",'Input|Fee Based|EGX'!F40)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G40),\"\",'Input|Fee Based|EGX'!G40)","v":"No CT"},1248.6269906814521,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I40),\"\",'Input|Fee Based|EGX'!I40)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J39)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J40),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K39*'Input|Fee Based|EGX'!K40*'Input|Fee Based|EGX'!L40/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M40),\"\",'Input|Fee Based|EGX'!M40)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M39)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N40),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N39*'Input|Fee Based|EGX'!O40*'Input|Fee Based|EGX'!P40/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q40),\"\",'Input|Fee Based|EGX'!Q40)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P39)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R40),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q39*'Input|Fee Based|EGX'!S40*'Input|Fee Based|EGX'!T40/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V40),\"\",'Input|Fee Based|EGX'!$V40)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U39)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W40),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V39*'Input|Fee Based|EGX'!X40*'Input|Fee Based|EGX'!Y40/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V39*'Input|Fee Based|EGX'!X40*'Input|Fee Based|EGX'!Z40/'Input|Setup'!$E$19,0)","v":268.51580963258277},324.90412965542515,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA40),\"\",'Input|Fee Based|EGX'!$AA40)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z39)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB40),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA39*'Input|Fee Based|EGX'!AC40*'Input|Fee Based|EGX'!AD40/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA39*'Input|Fee Based|EGX'!AC40*'Input|Fee Based|EGX'!AE40/'Input|Setup'!$E$19,0)","v":268.51580963258277},324.90412965542515,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF40),\"\",'Input|Fee Based|EGX'!$AF40)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE39)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG40),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF39*'Input|Fee Based|EGX'!AH40*'Input|Fee Based|EGX'!AI40/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF39*'Input|Fee Based|EGX'!AH40*'Input|Fee Based|EGX'!AJ40/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK40),\"\",'Input|Fee Based|EGX'!$AK40)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ39)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL40),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK39*'Input|Fee Based|EGX'!AM40*'Input|Fee Based|EGX'!AN40/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK39*'Input|Fee Based|EGX'!AM40*'Input|Fee Based|EGX'!AO40/'Input|Setup'!$E$19,0)","v":0},0,649.8082593108503,0,{"$f":"'Input|Fee Based|EGX'!AQ40*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS40*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":137.7593509739003},{"$f":"'Input|Fee Based|EGX'!AT40*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,344.36698124351909,116.69239915318235,{"$f":"$AV39*'Input|Fee Based|EGX'!AX40","v":0},{"$f":"SUM($AV39,$AX39:$AZ39)*'Input|Fee Based|EGX'!$AY40","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A41","v":31},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B41),\"\",'Input|Fee Based|EGX'!B41)","v":"NCT1MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C41),\"\",'Input|Fee Based|EGX'!C41)","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D41),\"\",'Input|Fee Based|EGX'!D41)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E41),\"\",'Input|Fee Based|EGX'!E41)","v":"Temporary connection"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F41),\"\",'Input|Fee Based|EGX'!F41)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G41),\"\",'Input|Fee Based|EGX'!G41)","v":"No CT"},1419.9768037439205,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I41),\"\",'Input|Fee Based|EGX'!I41)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J40)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J41),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K40*'Input|Fee Based|EGX'!K41*'Input|Fee Based|EGX'!L41/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M41),\"\",'Input|Fee Based|EGX'!M41)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M40)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N41),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N40*'Input|Fee Based|EGX'!O41*'Input|Fee Based|EGX'!P41/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q41),\"\",'Input|Fee Based|EGX'!Q41)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P40)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R41),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q40*'Input|Fee Based|EGX'!S41*'Input|Fee Based|EGX'!T41/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V41),\"\",'Input|Fee Based|EGX'!$V41)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U40)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W41),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V40*'Input|Fee Based|EGX'!X41*'Input|Fee Based|EGX'!Y41/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V40*'Input|Fee Based|EGX'!X41*'Input|Fee Based|EGX'!Z41/'Input|Setup'!$E$19,0)","v":305.36439141740379},369.49091361505862,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA41),\"\",'Input|Fee Based|EGX'!$AA41)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z40)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB41),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA40*'Input|Fee Based|EGX'!AC41*'Input|Fee Based|EGX'!AD41/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA40*'Input|Fee Based|EGX'!AC41*'Input|Fee Based|EGX'!AE41/'Input|Setup'!$E$19,0)","v":305.36439141740379},369.49091361505862,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF41),\"\",'Input|Fee Based|EGX'!$AF41)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE40)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG41),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF40*'Input|Fee Based|EGX'!AH41*'Input|Fee Based|EGX'!AI41/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF40*'Input|Fee Based|EGX'!AH41*'Input|Fee Based|EGX'!AJ41/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK41),\"\",'Input|Fee Based|EGX'!$AK41)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ40)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL41),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK40*'Input|Fee Based|EGX'!AM41*'Input|Fee Based|EGX'!AN41/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK40*'Input|Fee Based|EGX'!AM41*'Input|Fee Based|EGX'!AO41/'Input|Setup'!$E$19,0)","v":0},0,738.98182723011723,0,{"$f":"'Input|Fee Based|EGX'!AQ41*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS41*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":156.66414737278484},{"$f":"'Input|Fee Based|EGX'!AT41*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,391.62466372302379,132.70616541799467,{"$f":"$AV40*'Input|Fee Based|EGX'!AX41","v":0},{"$f":"SUM($AV40,$AX40:$AZ40)*'Input|Fee Based|EGX'!$AY41","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A42","v":32},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B42),\"\",'Input|Fee Based|EGX'!B42)","v":"NCT2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C42),\"\",'Input|Fee Based|EGX'!C42)","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D42),\"\",'Input|Fee Based|EGX'!D42)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E42),\"\",'Input|Fee Based|EGX'!E42)","v":"Temporary connection"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F42),\"\",'Input|Fee Based|EGX'!F42)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G42),\"\",'Input|Fee Based|EGX'!G42)","v":"CT"},2074.1654969171232,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I42),\"\",'Input|Fee Based|EGX'!I42)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J41)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J42),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K41*'Input|Fee Based|EGX'!K42*'Input|Fee Based|EGX'!L42/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M42),\"\",'Input|Fee Based|EGX'!M42)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M41)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N42),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N41*'Input|Fee Based|EGX'!O42*'Input|Fee Based|EGX'!P42/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q42),\"\",'Input|Fee Based|EGX'!Q42)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P41)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R42),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q41*'Input|Fee Based|EGX'!S42*'Input|Fee Based|EGX'!T42/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V42),\"\",'Input|Fee Based|EGX'!$V42)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U41)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W42),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V41*'Input|Fee Based|EGX'!X42*'Input|Fee Based|EGX'!Y42/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V41*'Input|Fee Based|EGX'!X42*'Input|Fee Based|EGX'!Z42/'Input|Setup'!$E$19,0)","v":483.328457338649},539.71677736149138,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA42),\"\",'Input|Fee Based|EGX'!$AA42)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z41)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB42),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA41*'Input|Fee Based|EGX'!AC42*'Input|Fee Based|EGX'!AD42/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA41*'Input|Fee Based|EGX'!AC42*'Input|Fee Based|EGX'!AE42/'Input|Setup'!$E$19,0)","v":483.328457338649},539.71677736149138,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF42),\"\",'Input|Fee Based|EGX'!$AF42)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE41)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG42),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF41*'Input|Fee Based|EGX'!AH42*'Input|Fee Based|EGX'!AI42/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF41*'Input|Fee Based|EGX'!AH42*'Input|Fee Based|EGX'!AJ42/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK42),\"\",'Input|Fee Based|EGX'!$AK42)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ41)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL42),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK41*'Input|Fee Based|EGX'!AM42*'Input|Fee Based|EGX'!AN42/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK41*'Input|Fee Based|EGX'!AM42*'Input|Fee Based|EGX'!AO42/'Input|Setup'!$E$19,0)","v":0},0,1079.4335547229828,0,{"$f":"'Input|Fee Based|EGX'!AQ42*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS42*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":228.8399136012724},{"$f":"'Input|Fee Based|EGX'!AT42*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,572.04762999956483,193.84439859330291,{"$f":"$AV41*'Input|Fee Based|EGX'!AX42","v":0},{"$f":"SUM($AV41,$AX41:$AZ41)*'Input|Fee Based|EGX'!$AY42","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A43","v":33},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B43),\"\",'Input|Fee Based|EGX'!B43)","v":"NCT2MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C43),\"\",'Input|Fee Based|EGX'!C43)","v":"Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D43),\"\",'Input|Fee Based|EGX'!D43)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E43),\"\",'Input|Fee Based|EGX'!E43)","v":"Temporary connection"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F43),\"\",'Input|Fee Based|EGX'!F43)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G43),\"\",'Input|Fee Based|EGX'!G43)","v":"CT"},2358.8044425828766,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I43),\"\",'Input|Fee Based|EGX'!I43)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J42)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J43),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K42*'Input|Fee Based|EGX'!K43*'Input|Fee Based|EGX'!L43/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M43),\"\",'Input|Fee Based|EGX'!M43)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M42)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N43),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N42*'Input|Fee Based|EGX'!O43*'Input|Fee Based|EGX'!P43/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q43),\"\",'Input|Fee Based|EGX'!Q43)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P42)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R43),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q42*'Input|Fee Based|EGX'!S43*'Input|Fee Based|EGX'!T43/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V43),\"\",'Input|Fee Based|EGX'!$V43)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U42)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W43),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V42*'Input|Fee Based|EGX'!X43*'Input|Fee Based|EGX'!Y43/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V42*'Input|Fee Based|EGX'!X43*'Input|Fee Based|EGX'!Z43/'Input|Setup'!$E$19,0)","v":549.6559045513269},613.78242674898172,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA43),\"\",'Input|Fee Based|EGX'!$AA43)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z42)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB43),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA42*'Input|Fee Based|EGX'!AC43*'Input|Fee Based|EGX'!AD43/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA42*'Input|Fee Based|EGX'!AC43*'Input|Fee Based|EGX'!AE43/'Input|Setup'!$E$19,0)","v":549.6559045513269},613.78242674898172,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF43),\"\",'Input|Fee Based|EGX'!$AF43)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE42)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG43),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF42*'Input|Fee Based|EGX'!AH43*'Input|Fee Based|EGX'!AI43/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF42*'Input|Fee Based|EGX'!AH43*'Input|Fee Based|EGX'!AJ43/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK43),\"\",'Input|Fee Based|EGX'!$AK43)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ42)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL43),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK42*'Input|Fee Based|EGX'!AM43*'Input|Fee Based|EGX'!AN43/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK42*'Input|Fee Based|EGX'!AM43*'Input|Fee Based|EGX'!AO43/'Input|Setup'!$E$19,0)","v":0},0,1227.5648534979634,0,{"$f":"'Input|Fee Based|EGX'!AQ43*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS43*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":260.24374894156824},{"$f":"'Input|Fee Based|EGX'!AT43*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,650.5500612258495,220.44577891749529,{"$f":"$AV42*'Input|Fee Based|EGX'!AX43","v":0},{"$f":"SUM($AV42,$AX42:$AZ42)*'Input|Fee Based|EGX'!$AY43","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A44","v":34},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B44),\"\",'Input|Fee Based|EGX'!B44)","v":"SA2BU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C44),\"\",'Input|Fee Based|EGX'!C44)","v":"Retailer requests Enexgex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D44),\"\",'Input|Fee Based|EGX'!D44)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E44),\"\",'Input|Fee Based|EGX'!E44)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F44),\"\",'Input|Fee Based|EGX'!F44)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G44),\"\",'Input|Fee Based|EGX'!G44)","v":"CT"},629.47311100469892,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I44),\"\",'Input|Fee Based|EGX'!I44)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J43)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J44),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K43*'Input|Fee Based|EGX'!K44*'Input|Fee Based|EGX'!L44/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M44),\"\",'Input|Fee Based|EGX'!M44)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M43)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N44),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N43*'Input|Fee Based|EGX'!O44*'Input|Fee Based|EGX'!P44/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q44),\"\",'Input|Fee Based|EGX'!Q44)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P43)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R44),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q43*'Input|Fee Based|EGX'!S44*'Input|Fee Based|EGX'!T44/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V44),\"\",'Input|Fee Based|EGX'!$V44)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U43)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W44),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V43*'Input|Fee Based|EGX'!X44*'Input|Fee Based|EGX'!Y44/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V43*'Input|Fee Based|EGX'!X44*'Input|Fee Based|EGX'!Z44/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA44),\"\",'Input|Fee Based|EGX'!$AA44)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z43)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB44),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA43*'Input|Fee Based|EGX'!AC44*'Input|Fee Based|EGX'!AD44/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA43*'Input|Fee Based|EGX'!AC44*'Input|Fee Based|EGX'!AE44/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF44),\"\",'Input|Fee Based|EGX'!$AF44)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE43)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG44),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF43*'Input|Fee Based|EGX'!AH44*'Input|Fee Based|EGX'!AI44/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF43*'Input|Fee Based|EGX'!AH44*'Input|Fee Based|EGX'!AJ44/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK44),\"\",'Input|Fee Based|EGX'!$AK44)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ43)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL44),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK43*'Input|Fee Based|EGX'!AM44*'Input|Fee Based|EGX'!AN44/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK43*'Input|Fee Based|EGX'!AM44*'Input|Fee Based|EGX'!AO44/'Input|Setup'!$E$19,0)","v":0},0,327.58928775175099,0,{"$f":"'Input|Fee Based|EGX'!AQ44*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS44*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":69.448929003371219},{"$f":"'Input|Fee Based|EGX'!AT44*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,173.60649467648483,58.828399573091936,{"$f":"$AV43*'Input|Fee Based|EGX'!AX44","v":0},{"$f":"SUM($AV43,$AX43:$AZ43)*'Input|Fee Based|EGX'!$AY44","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A45","v":35},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B45),\"\",'Input|Fee Based|EGX'!B45)","v":"SA2TCBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C45),\"\",'Input|Fee Based|EGX'!C45)","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D45),\"\",'Input|Fee Based|EGX'!D45)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E45),\"\",'Input|Fee Based|EGX'!E45)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F45),\"\",'Input|Fee Based|EGX'!F45)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G45),\"\",'Input|Fee Based|EGX'!G45)","v":"Traffic Control CT"},1722.0196939246289,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I45),\"\",'Input|Fee Based|EGX'!I45)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J44)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J45),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K44*'Input|Fee Based|EGX'!K45*'Input|Fee Based|EGX'!L45/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M45),\"\",'Input|Fee Based|EGX'!M45)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M44)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N45),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N44*'Input|Fee Based|EGX'!O45*'Input|Fee Based|EGX'!P45/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q45),\"\",'Input|Fee Based|EGX'!Q45)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P44)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R45),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q44*'Input|Fee Based|EGX'!S45*'Input|Fee Based|EGX'!T45/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V45),\"\",'Input|Fee Based|EGX'!$V45)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U44)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W45),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V44*'Input|Fee Based|EGX'!X45*'Input|Fee Based|EGX'!Y45/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V44*'Input|Fee Based|EGX'!X45*'Input|Fee Based|EGX'!Z45/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA45),\"\",'Input|Fee Based|EGX'!$AA45)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z44)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB45),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA44*'Input|Fee Based|EGX'!AC45*'Input|Fee Based|EGX'!AD45/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA44*'Input|Fee Based|EGX'!AC45*'Input|Fee Based|EGX'!AE45/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF45),\"\",'Input|Fee Based|EGX'!$AF45)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE44)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG45),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF44*'Input|Fee Based|EGX'!AH45*'Input|Fee Based|EGX'!AI45/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF44*'Input|Fee Based|EGX'!AH45*'Input|Fee Based|EGX'!AJ45/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK45),\"\",'Input|Fee Based|EGX'!$AK45)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ44)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL45),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK44*'Input|Fee Based|EGX'!AM45*'Input|Fee Based|EGX'!AN45/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK44*'Input|Fee Based|EGX'!AM45*'Input|Fee Based|EGX'!AO45/'Input|Setup'!$E$19,0)","v":0},0,327.58928775175099,0,{"$f":"'Input|Fee Based|EGX'!AQ45*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS45*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":69.448929003371219},{"$f":"'Input|Fee Based|EGX'!AT45*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,474.92704231475335,160.93405874834153,{"$f":"$AV44*'Input|Fee Based|EGX'!AX45","v":0},{"$f":"SUM($AV44,$AX44:$AZ44)*'Input|Fee Based|EGX'!$AY45","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A46","v":36},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B46),\"\",'Input|Fee Based|EGX'!B46)","v":"SA1BU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C46),\"\",'Input|Fee Based|EGX'!C46)","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D46),\"\",'Input|Fee Based|EGX'!D46)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E46),\"\",'Input|Fee Based|EGX'!E46)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F46),\"\",'Input|Fee Based|EGX'!F46)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G46),\"\",'Input|Fee Based|EGX'!G46)","v":"No CT"},526.28079772524006,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I46),\"\",'Input|Fee Based|EGX'!I46)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J45)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J46),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K45*'Input|Fee Based|EGX'!K46*'Input|Fee Based|EGX'!L46/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M46),\"\",'Input|Fee Based|EGX'!M46)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M45)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N46),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N45*'Input|Fee Based|EGX'!O46*'Input|Fee Based|EGX'!P46/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q46),\"\",'Input|Fee Based|EGX'!Q46)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P45)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R46),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q45*'Input|Fee Based|EGX'!S46*'Input|Fee Based|EGX'!T46/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V46),\"\",'Input|Fee Based|EGX'!$V46)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U45)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W46),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V45*'Input|Fee Based|EGX'!X46*'Input|Fee Based|EGX'!Y46/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V45*'Input|Fee Based|EGX'!X46*'Input|Fee Based|EGX'!Z46/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA46),\"\",'Input|Fee Based|EGX'!$AA46)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z45)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB46),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA45*'Input|Fee Based|EGX'!AC46*'Input|Fee Based|EGX'!AD46/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA45*'Input|Fee Based|EGX'!AC46*'Input|Fee Based|EGX'!AE46/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF46),\"\",'Input|Fee Based|EGX'!$AF46)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE45)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG46),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF45*'Input|Fee Based|EGX'!AH46*'Input|Fee Based|EGX'!AI46/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF45*'Input|Fee Based|EGX'!AH46*'Input|Fee Based|EGX'!AJ46/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK46),\"\",'Input|Fee Based|EGX'!$AK46)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ45)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL46),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK45*'Input|Fee Based|EGX'!AM46*'Input|Fee Based|EGX'!AN46/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK45*'Input|Fee Based|EGX'!AM46*'Input|Fee Based|EGX'!AO46/'Input|Setup'!$E$19,0)","v":0},0,273.88612582523444,0,{"$f":"'Input|Fee Based|EGX'!AQ46*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS46*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":58.063858674949699},{"$f":"'Input|Fee Based|EGX'!AT46*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,145.14641358197912,49.184399643076858,{"$f":"$AV45*'Input|Fee Based|EGX'!AX46","v":0},{"$f":"SUM($AV45,$AX45:$AZ45)*'Input|Fee Based|EGX'!$AY46","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A47","v":37},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B47),\"\",'Input|Fee Based|EGX'!B47)","v":"SA1TCBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C47),\"\",'Input|Fee Based|EGX'!C47)","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D47),\"\",'Input|Fee Based|EGX'!D47)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E47),\"\",'Input|Fee Based|EGX'!E47)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F47),\"\",'Input|Fee Based|EGX'!F47)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G47),\"\",'Input|Fee Based|EGX'!G47)","v":"Traffic Control"},1618.8273806451698,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I47),\"\",'Input|Fee Based|EGX'!I47)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J46)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J47),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K46*'Input|Fee Based|EGX'!K47*'Input|Fee Based|EGX'!L47/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M47),\"\",'Input|Fee Based|EGX'!M47)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M46)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N47),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N46*'Input|Fee Based|EGX'!O47*'Input|Fee Based|EGX'!P47/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q47),\"\",'Input|Fee Based|EGX'!Q47)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P46)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R47),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q46*'Input|Fee Based|EGX'!S47*'Input|Fee Based|EGX'!T47/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V47),\"\",'Input|Fee Based|EGX'!$V47)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U46)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W47),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V46*'Input|Fee Based|EGX'!X47*'Input|Fee Based|EGX'!Y47/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V46*'Input|Fee Based|EGX'!X47*'Input|Fee Based|EGX'!Z47/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA47),\"\",'Input|Fee Based|EGX'!$AA47)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z46)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB47),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA46*'Input|Fee Based|EGX'!AC47*'Input|Fee Based|EGX'!AD47/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA46*'Input|Fee Based|EGX'!AC47*'Input|Fee Based|EGX'!AE47/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF47),\"\",'Input|Fee Based|EGX'!$AF47)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE46)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG47),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF46*'Input|Fee Based|EGX'!AH47*'Input|Fee Based|EGX'!AI47/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF46*'Input|Fee Based|EGX'!AH47*'Input|Fee Based|EGX'!AJ47/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK47),\"\",'Input|Fee Based|EGX'!$AK47)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ46)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL47),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK46*'Input|Fee Based|EGX'!AM47*'Input|Fee Based|EGX'!AN47/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK46*'Input|Fee Based|EGX'!AM47*'Input|Fee Based|EGX'!AO47/'Input|Setup'!$E$19,0)","v":0},0,273.88612582523444,0,{"$f":"'Input|Fee Based|EGX'!AQ47*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS47*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":58.063858674949699},{"$f":"'Input|Fee Based|EGX'!AT47*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,446.46696122024764,151.29005881832646,{"$f":"$AV46*'Input|Fee Based|EGX'!AX47","v":0},{"$f":"SUM($AV46,$AX46:$AZ46)*'Input|Fee Based|EGX'!$AY47","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A48","v":38},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B48),\"\",'Input|Fee Based|EGX'!B48)","v":"SA2AU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C48),\"\",'Input|Fee Based|EGX'!C48)","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D48),\"\",'Input|Fee Based|EGX'!D48)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E48),\"\",'Input|Fee Based|EGX'!E48)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F48),\"\",'Input|Fee Based|EGX'!F48)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G48),\"\",'Input|Fee Based|EGX'!G48)","v":"CT"},715.85607461470374,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I48),\"\",'Input|Fee Based|EGX'!I48)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J47)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J48),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K47*'Input|Fee Based|EGX'!K48*'Input|Fee Based|EGX'!L48/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M48),\"\",'Input|Fee Based|EGX'!M48)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M47)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N48),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N47*'Input|Fee Based|EGX'!O48*'Input|Fee Based|EGX'!P48/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q48),\"\",'Input|Fee Based|EGX'!Q48)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P47)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R48),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q47*'Input|Fee Based|EGX'!S48*'Input|Fee Based|EGX'!T48/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V48),\"\",'Input|Fee Based|EGX'!$V48)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U47)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W48),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V47*'Input|Fee Based|EGX'!X48*'Input|Fee Based|EGX'!Y48/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V47*'Input|Fee Based|EGX'!X48*'Input|Fee Based|EGX'!Z48/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA48),\"\",'Input|Fee Based|EGX'!$AA48)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z47)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB48),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA47*'Input|Fee Based|EGX'!AC48*'Input|Fee Based|EGX'!AD48/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA47*'Input|Fee Based|EGX'!AC48*'Input|Fee Based|EGX'!AE48/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF48),\"\",'Input|Fee Based|EGX'!$AF48)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE47)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG48),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF47*'Input|Fee Based|EGX'!AH48*'Input|Fee Based|EGX'!AI48/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF47*'Input|Fee Based|EGX'!AH48*'Input|Fee Based|EGX'!AJ48/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK48),\"\",'Input|Fee Based|EGX'!$AK48)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ47)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL48),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK47*'Input|Fee Based|EGX'!AM48*'Input|Fee Based|EGX'!AN48/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK47*'Input|Fee Based|EGX'!AM48*'Input|Fee Based|EGX'!AO48/'Input|Setup'!$E$19,0)","v":0},0,372.54455752923263,0,{"$f":"'Input|Fee Based|EGX'!AQ48*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS48*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":78.979446196197316},{"$f":"'Input|Fee Based|EGX'!AT48*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,197.43061559590458,66.90145529336921,{"$f":"$AV47*'Input|Fee Based|EGX'!AX48","v":0},{"$f":"SUM($AV47,$AX47:$AZ47)*'Input|Fee Based|EGX'!$AY48","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A49","v":39},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B49),\"\",'Input|Fee Based|EGX'!B49)","v":"SA2TCAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C49),\"\",'Input|Fee Based|EGX'!C49)","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D49),\"\",'Input|Fee Based|EGX'!D49)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E49),\"\",'Input|Fee Based|EGX'!E49)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F49),\"\",'Input|Fee Based|EGX'!F49)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G49),\"\",'Input|Fee Based|EGX'!G49)","v":"Traffic Control CT"},1808.4026575346338,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I49),\"\",'Input|Fee Based|EGX'!I49)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J48)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J49),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K48*'Input|Fee Based|EGX'!K49*'Input|Fee Based|EGX'!L49/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M49),\"\",'Input|Fee Based|EGX'!M49)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M48)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N49),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N48*'Input|Fee Based|EGX'!O49*'Input|Fee Based|EGX'!P49/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q49),\"\",'Input|Fee Based|EGX'!Q49)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P48)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R49),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q48*'Input|Fee Based|EGX'!S49*'Input|Fee Based|EGX'!T49/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V49),\"\",'Input|Fee Based|EGX'!$V49)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U48)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W49),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V48*'Input|Fee Based|EGX'!X49*'Input|Fee Based|EGX'!Y49/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V48*'Input|Fee Based|EGX'!X49*'Input|Fee Based|EGX'!Z49/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA49),\"\",'Input|Fee Based|EGX'!$AA49)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z48)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB49),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA48*'Input|Fee Based|EGX'!AC49*'Input|Fee Based|EGX'!AD49/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA48*'Input|Fee Based|EGX'!AC49*'Input|Fee Based|EGX'!AE49/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF49),\"\",'Input|Fee Based|EGX'!$AF49)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE48)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG49),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF48*'Input|Fee Based|EGX'!AH49*'Input|Fee Based|EGX'!AI49/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF48*'Input|Fee Based|EGX'!AH49*'Input|Fee Based|EGX'!AJ49/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK49),\"\",'Input|Fee Based|EGX'!$AK49)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ48)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL49),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK48*'Input|Fee Based|EGX'!AM49*'Input|Fee Based|EGX'!AN49/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK48*'Input|Fee Based|EGX'!AM49*'Input|Fee Based|EGX'!AO49/'Input|Setup'!$E$19,0)","v":0},0,372.54455752923263,0,{"$f":"'Input|Fee Based|EGX'!AQ49*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS49*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":78.979446196197316},{"$f":"'Input|Fee Based|EGX'!AT49*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,498.75116323417319,169.00711446861885,{"$f":"$AV48*'Input|Fee Based|EGX'!AX49","v":0},{"$f":"SUM($AV48,$AX48:$AZ48)*'Input|Fee Based|EGX'!$AY49","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A50","v":40},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B50),\"\",'Input|Fee Based|EGX'!B50)","v":"SA1AU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C50),\"\",'Input|Fee Based|EGX'!C50)","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D50),\"\",'Input|Fee Based|EGX'!D50)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E50),\"\",'Input|Fee Based|EGX'!E50)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F50),\"\",'Input|Fee Based|EGX'!F50)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G50),\"\",'Input|Fee Based|EGX'!G50)","v":"No CT"},598.50261975983426,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I50),\"\",'Input|Fee Based|EGX'!I50)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J49)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J50),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K49*'Input|Fee Based|EGX'!K50*'Input|Fee Based|EGX'!L50/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M50),\"\",'Input|Fee Based|EGX'!M50)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M49)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N50),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N49*'Input|Fee Based|EGX'!O50*'Input|Fee Based|EGX'!P50/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q50),\"\",'Input|Fee Based|EGX'!Q50)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P49)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R50),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q49*'Input|Fee Based|EGX'!S50*'Input|Fee Based|EGX'!T50/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V50),\"\",'Input|Fee Based|EGX'!$V50)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U49)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W50),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V49*'Input|Fee Based|EGX'!X50*'Input|Fee Based|EGX'!Y50/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V49*'Input|Fee Based|EGX'!X50*'Input|Fee Based|EGX'!Z50/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA50),\"\",'Input|Fee Based|EGX'!$AA50)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z49)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB50),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA49*'Input|Fee Based|EGX'!AC50*'Input|Fee Based|EGX'!AD50/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA49*'Input|Fee Based|EGX'!AC50*'Input|Fee Based|EGX'!AE50/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF50),\"\",'Input|Fee Based|EGX'!$AF50)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE49)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG50),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF49*'Input|Fee Based|EGX'!AH50*'Input|Fee Based|EGX'!AI50/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF49*'Input|Fee Based|EGX'!AH50*'Input|Fee Based|EGX'!AJ50/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK50),\"\",'Input|Fee Based|EGX'!$AK50)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ49)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL50),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK49*'Input|Fee Based|EGX'!AM50*'Input|Fee Based|EGX'!AN50/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK49*'Input|Fee Based|EGX'!AM50*'Input|Fee Based|EGX'!AO50/'Input|Setup'!$E$19,0)","v":0},0,311.47167924575189,0,{"$f":"'Input|Fee Based|EGX'!AQ50*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS50*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":66.031996000099397},{"$f":"'Input|Fee Based|EGX'!AT50*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,165.06494090805137,55.934003605931636,{"$f":"$AV49*'Input|Fee Based|EGX'!AX50","v":0},{"$f":"SUM($AV49,$AX49:$AZ49)*'Input|Fee Based|EGX'!$AY50","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A51","v":41},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B51),\"\",'Input|Fee Based|EGX'!B51)","v":"SA1TCAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C51),\"\",'Input|Fee Based|EGX'!C51)","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground - Service Only"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D51),\"\",'Input|Fee Based|EGX'!D51)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E51),\"\",'Input|Fee Based|EGX'!E51)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F51),\"\",'Input|Fee Based|EGX'!F51)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G51),\"\",'Input|Fee Based|EGX'!G51)","v":"Traffic Control"},1691.0492026797642,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I51),\"\",'Input|Fee Based|EGX'!I51)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J50)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J51),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K50*'Input|Fee Based|EGX'!K51*'Input|Fee Based|EGX'!L51/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M51),\"\",'Input|Fee Based|EGX'!M51)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M50)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N51),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N50*'Input|Fee Based|EGX'!O51*'Input|Fee Based|EGX'!P51/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q51),\"\",'Input|Fee Based|EGX'!Q51)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P50)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R51),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q50*'Input|Fee Based|EGX'!S51*'Input|Fee Based|EGX'!T51/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V51),\"\",'Input|Fee Based|EGX'!$V51)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U50)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W51),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V50*'Input|Fee Based|EGX'!X51*'Input|Fee Based|EGX'!Y51/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V50*'Input|Fee Based|EGX'!X51*'Input|Fee Based|EGX'!Z51/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA51),\"\",'Input|Fee Based|EGX'!$AA51)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z50)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB51),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA50*'Input|Fee Based|EGX'!AC51*'Input|Fee Based|EGX'!AD51/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA50*'Input|Fee Based|EGX'!AC51*'Input|Fee Based|EGX'!AE51/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF51),\"\",'Input|Fee Based|EGX'!$AF51)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE50)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG51),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF50*'Input|Fee Based|EGX'!AH51*'Input|Fee Based|EGX'!AI51/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF50*'Input|Fee Based|EGX'!AH51*'Input|Fee Based|EGX'!AJ51/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK51),\"\",'Input|Fee Based|EGX'!$AK51)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ50)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL51),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK50*'Input|Fee Based|EGX'!AM51*'Input|Fee Based|EGX'!AN51/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK50*'Input|Fee Based|EGX'!AM51*'Input|Fee Based|EGX'!AO51/'Input|Setup'!$E$19,0)","v":0},0,311.47167924575189,0,{"$f":"'Input|Fee Based|EGX'!AQ51*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS51*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":66.031996000099397},{"$f":"'Input|Fee Based|EGX'!AT51*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,466.38548854631989,158.03966278118122,{"$f":"$AV50*'Input|Fee Based|EGX'!AX51","v":0},{"$f":"SUM($AV50,$AX50:$AZ50)*'Input|Fee Based|EGX'!$AY51","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A52","v":42},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B52),\"\",'Input|Fee Based|EGX'!B52)","v":"SA4BU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C52),\"\",'Input|Fee Based|EGX'!C52)","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D52),\"\",'Input|Fee Based|EGX'!D52)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E52),\"\",'Input|Fee Based|EGX'!E52)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F52),\"\",'Input|Fee Based|EGX'!F52)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G52),\"\",'Input|Fee Based|EGX'!G52)","v":"CT"},412.76925311783538,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I52),\"\",'Input|Fee Based|EGX'!I52)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J51)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J52),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K51*'Input|Fee Based|EGX'!K52*'Input|Fee Based|EGX'!L52/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M52),\"\",'Input|Fee Based|EGX'!M52)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M51)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N52),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N51*'Input|Fee Based|EGX'!O52*'Input|Fee Based|EGX'!P52/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q52),\"\",'Input|Fee Based|EGX'!Q52)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P51)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R52),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q51*'Input|Fee Based|EGX'!S52*'Input|Fee Based|EGX'!T52/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V52),\"\",'Input|Fee Based|EGX'!$V52)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U51)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W52),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V51*'Input|Fee Based|EGX'!X52*'Input|Fee Based|EGX'!Y52/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V51*'Input|Fee Based|EGX'!X52*'Input|Fee Based|EGX'!Z52/'Input|Setup'!$E$19,0)","v":107.40632385303311},107.40632385303311,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA52),\"\",'Input|Fee Based|EGX'!$AA52)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z51)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB52),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA51*'Input|Fee Based|EGX'!AC52*'Input|Fee Based|EGX'!AD52/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA51*'Input|Fee Based|EGX'!AC52*'Input|Fee Based|EGX'!AE52/'Input|Setup'!$E$19,0)","v":107.40632385303311},107.40632385303311,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF52),\"\",'Input|Fee Based|EGX'!$AF52)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE51)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG52),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF51*'Input|Fee Based|EGX'!AH52*'Input|Fee Based|EGX'!AI52/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF51*'Input|Fee Based|EGX'!AH52*'Input|Fee Based|EGX'!AJ52/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK52),\"\",'Input|Fee Based|EGX'!$AK52)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ51)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL52),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK51*'Input|Fee Based|EGX'!AM52*'Input|Fee Based|EGX'!AN52/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK51*'Input|Fee Based|EGX'!AM52*'Input|Fee Based|EGX'!AO52/'Input|Setup'!$E$19,0)","v":0},0,214.81264770606623,0,{"$f":"'Input|Fee Based|EGX'!AQ52*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS52*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":45.540281313686044},{"$f":"'Input|Fee Based|EGX'!AT52*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,113.84032437802283,38.575999720060281,{"$f":"$AV51*'Input|Fee Based|EGX'!AX52","v":0},{"$f":"SUM($AV51,$AX51:$AZ51)*'Input|Fee Based|EGX'!$AY52","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A53","v":43},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B53),\"\",'Input|Fee Based|EGX'!B53)","v":"SA3BU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C53),\"\",'Input|Fee Based|EGX'!C53)","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D53),\"\",'Input|Fee Based|EGX'!D53)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E53),\"\",'Input|Fee Based|EGX'!E53)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F53),\"\",'Input|Fee Based|EGX'!F53)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G53),\"\",'Input|Fee Based|EGX'!G53)","v":"No CT"},103.19231327945884,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I53),\"\",'Input|Fee Based|EGX'!I53)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J52)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J53),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K52*'Input|Fee Based|EGX'!K53*'Input|Fee Based|EGX'!L53/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M53),\"\",'Input|Fee Based|EGX'!M53)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M52)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N53),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N52*'Input|Fee Based|EGX'!O53*'Input|Fee Based|EGX'!P53/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q53),\"\",'Input|Fee Based|EGX'!Q53)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P52)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R53),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q52*'Input|Fee Based|EGX'!S53*'Input|Fee Based|EGX'!T53/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V53),\"\",'Input|Fee Based|EGX'!$V53)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U52)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W53),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V52*'Input|Fee Based|EGX'!X53*'Input|Fee Based|EGX'!Y53/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V52*'Input|Fee Based|EGX'!X53*'Input|Fee Based|EGX'!Z53/'Input|Setup'!$E$19,0)","v":53.703161926516557},53.703161926516557,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA53),\"\",'Input|Fee Based|EGX'!$AA53)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z52)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB53),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA52*'Input|Fee Based|EGX'!AC53*'Input|Fee Based|EGX'!AD53/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA52*'Input|Fee Based|EGX'!AC53*'Input|Fee Based|EGX'!AE53/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF53),\"\",'Input|Fee Based|EGX'!$AF53)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE52)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG53),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF52*'Input|Fee Based|EGX'!AH53*'Input|Fee Based|EGX'!AI53/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF52*'Input|Fee Based|EGX'!AH53*'Input|Fee Based|EGX'!AJ53/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK53),\"\",'Input|Fee Based|EGX'!$AK53)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ52)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL53),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK52*'Input|Fee Based|EGX'!AM53*'Input|Fee Based|EGX'!AN53/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK52*'Input|Fee Based|EGX'!AM53*'Input|Fee Based|EGX'!AO53/'Input|Setup'!$E$19,0)","v":0},0,53.703161926516557,0,{"$f":"'Input|Fee Based|EGX'!AQ53*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS53*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":11.385070328421511},{"$f":"'Input|Fee Based|EGX'!AT53*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,28.460081094505707,9.6439999300150703,{"$f":"$AV52*'Input|Fee Based|EGX'!AX53","v":0},{"$f":"SUM($AV52,$AX52:$AZ52)*'Input|Fee Based|EGX'!$AY53","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A54","v":44},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B54),\"\",'Input|Fee Based|EGX'!B54)","v":"SA4AU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C54),\"\",'Input|Fee Based|EGX'!C54)","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D54),\"\",'Input|Fee Based|EGX'!D54)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E54),\"\",'Input|Fee Based|EGX'!E54)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F54),\"\",'Input|Fee Based|EGX'!F54)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G54),\"\",'Input|Fee Based|EGX'!G54)","v":"CT"},469.41381941947782,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I54),\"\",'Input|Fee Based|EGX'!I54)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J53)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J54),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K53*'Input|Fee Based|EGX'!K54*'Input|Fee Based|EGX'!L54/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M54),\"\",'Input|Fee Based|EGX'!M54)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M53)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N54),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N53*'Input|Fee Based|EGX'!O54*'Input|Fee Based|EGX'!P54/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q54),\"\",'Input|Fee Based|EGX'!Q54)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P53)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R54),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q53*'Input|Fee Based|EGX'!S54*'Input|Fee Based|EGX'!T54/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V54),\"\",'Input|Fee Based|EGX'!$V54)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U53)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W54),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V53*'Input|Fee Based|EGX'!X54*'Input|Fee Based|EGX'!Y54/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V53*'Input|Fee Based|EGX'!X54*'Input|Fee Based|EGX'!Z54/'Input|Setup'!$E$19,0)","v":122.14575656696152},122.14575656696152,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA54),\"\",'Input|Fee Based|EGX'!$AA54)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z53)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB54),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA53*'Input|Fee Based|EGX'!AC54*'Input|Fee Based|EGX'!AD54/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA53*'Input|Fee Based|EGX'!AC54*'Input|Fee Based|EGX'!AE54/'Input|Setup'!$E$19,0)","v":122.14575656696152},122.14575656696152,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF54),\"\",'Input|Fee Based|EGX'!$AF54)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE53)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG54),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF53*'Input|Fee Based|EGX'!AH54*'Input|Fee Based|EGX'!AI54/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF53*'Input|Fee Based|EGX'!AH54*'Input|Fee Based|EGX'!AJ54/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK54),\"\",'Input|Fee Based|EGX'!$AK54)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ53)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL54),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK53*'Input|Fee Based|EGX'!AM54*'Input|Fee Based|EGX'!AN54/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK53*'Input|Fee Based|EGX'!AM54*'Input|Fee Based|EGX'!AO54/'Input|Setup'!$E$19,0)","v":0},0,244.29151313392305,0,{"$f":"'Input|Fee Based|EGX'!AQ54*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS54*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":51.789800784391687},{"$f":"'Input|Fee Based|EGX'!AT54*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,129.46269875141283,43.869806749750303,{"$f":"$AV53*'Input|Fee Based|EGX'!AX54","v":0},{"$f":"SUM($AV53,$AX53:$AZ53)*'Input|Fee Based|EGX'!$AY54","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A55","v":45},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B55),\"\",'Input|Fee Based|EGX'!B55)","v":"SA3AU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C55),\"\",'Input|Fee Based|EGX'!C55)","v":"Retailer requests Energex to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time) - Meter Only"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D55),\"\",'Input|Fee Based|EGX'!D55)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E55),\"\",'Input|Fee Based|EGX'!E55)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F55),\"\",'Input|Fee Based|EGX'!F55)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G55),\"\",'Input|Fee Based|EGX'!G55)","v":"No CT"},117.35345485486945,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I55),\"\",'Input|Fee Based|EGX'!I55)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J54)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J55),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K54*'Input|Fee Based|EGX'!K55*'Input|Fee Based|EGX'!L55/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M55),\"\",'Input|Fee Based|EGX'!M55)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M54)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N55),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N54*'Input|Fee Based|EGX'!O55*'Input|Fee Based|EGX'!P55/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q55),\"\",'Input|Fee Based|EGX'!Q55)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P54)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R55),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q54*'Input|Fee Based|EGX'!S55*'Input|Fee Based|EGX'!T55/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V55),\"\",'Input|Fee Based|EGX'!$V55)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U54)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W55),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V54*'Input|Fee Based|EGX'!X55*'Input|Fee Based|EGX'!Y55/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V54*'Input|Fee Based|EGX'!X55*'Input|Fee Based|EGX'!Z55/'Input|Setup'!$E$19,0)","v":61.072878283480762},61.072878283480762,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA55),\"\",'Input|Fee Based|EGX'!$AA55)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z54)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB55),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA54*'Input|Fee Based|EGX'!AC55*'Input|Fee Based|EGX'!AD55/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA54*'Input|Fee Based|EGX'!AC55*'Input|Fee Based|EGX'!AE55/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF55),\"\",'Input|Fee Based|EGX'!$AF55)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE54)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG55),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF54*'Input|Fee Based|EGX'!AH55*'Input|Fee Based|EGX'!AI55/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF54*'Input|Fee Based|EGX'!AH55*'Input|Fee Based|EGX'!AJ55/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK55),\"\",'Input|Fee Based|EGX'!$AK55)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ54)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL55),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK54*'Input|Fee Based|EGX'!AM55*'Input|Fee Based|EGX'!AN55/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK54*'Input|Fee Based|EGX'!AM55*'Input|Fee Based|EGX'!AO55/'Input|Setup'!$E$19,0)","v":0},0,61.072878283480762,0,{"$f":"'Input|Fee Based|EGX'!AQ55*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS55*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":12.947450196097922},{"$f":"'Input|Fee Based|EGX'!AT55*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,32.365674687853208,10.967451687437576,{"$f":"$AV54*'Input|Fee Based|EGX'!AX55","v":0},{"$f":"SUM($AV54,$AX54:$AZ54)*'Input|Fee Based|EGX'!$AY55","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A56","v":46},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B56),\"\",'Input|Fee Based|EGX'!B56)","v":"DNUMSBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C56),\"\",'Input|Fee Based|EGX'!C56)","v":"Request to de-energise an unmetered supply point."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D56),\"\",'Input|Fee Based|EGX'!D56)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E56),\"\",'Input|Fee Based|EGX'!E56)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F56),\"\",'Input|Fee Based|EGX'!F56)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G56),\"\",'Input|Fee Based|EGX'!G56)","v":"No CT"},526.28079772524006,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I56),\"\",'Input|Fee Based|EGX'!I56)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J55)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J56),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K55*'Input|Fee Based|EGX'!K56*'Input|Fee Based|EGX'!L56/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M56),\"\",'Input|Fee Based|EGX'!M56)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M55)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N56),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N55*'Input|Fee Based|EGX'!O56*'Input|Fee Based|EGX'!P56/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q56),\"\",'Input|Fee Based|EGX'!Q56)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P55)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R56),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q55*'Input|Fee Based|EGX'!S56*'Input|Fee Based|EGX'!T56/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V56),\"\",'Input|Fee Based|EGX'!$V56)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U55)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W56),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V55*'Input|Fee Based|EGX'!X56*'Input|Fee Based|EGX'!Y56/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V55*'Input|Fee Based|EGX'!X56*'Input|Fee Based|EGX'!Z56/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA56),\"\",'Input|Fee Based|EGX'!$AA56)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z55)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB56),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA55*'Input|Fee Based|EGX'!AC56*'Input|Fee Based|EGX'!AD56/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA55*'Input|Fee Based|EGX'!AC56*'Input|Fee Based|EGX'!AE56/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF56),\"\",'Input|Fee Based|EGX'!$AF56)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE55)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG56),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF55*'Input|Fee Based|EGX'!AH56*'Input|Fee Based|EGX'!AI56/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF55*'Input|Fee Based|EGX'!AH56*'Input|Fee Based|EGX'!AJ56/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK56),\"\",'Input|Fee Based|EGX'!$AK56)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ55)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL56),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK55*'Input|Fee Based|EGX'!AM56*'Input|Fee Based|EGX'!AN56/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK55*'Input|Fee Based|EGX'!AM56*'Input|Fee Based|EGX'!AO56/'Input|Setup'!$E$19,0)","v":0},0,273.88612582523444,0,{"$f":"'Input|Fee Based|EGX'!AQ56*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS56*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":58.063858674949699},{"$f":"'Input|Fee Based|EGX'!AT56*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,145.14641358197912,49.184399643076858,{"$f":"$AV55*'Input|Fee Based|EGX'!AX56","v":0},{"$f":"SUM($AV55,$AX55:$AZ55)*'Input|Fee Based|EGX'!$AY56","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A57","v":47},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B57),\"\",'Input|Fee Based|EGX'!B57)","v":"DNUMSAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C57),\"\",'Input|Fee Based|EGX'!C57)","v":"Request to de-energise an unmetered supply point."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D57),\"\",'Input|Fee Based|EGX'!D57)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E57),\"\",'Input|Fee Based|EGX'!E57)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F57),\"\",'Input|Fee Based|EGX'!F57)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G57),\"\",'Input|Fee Based|EGX'!G57)","v":"No CT"},598.50261975983426,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I57),\"\",'Input|Fee Based|EGX'!I57)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J56)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J57),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K56*'Input|Fee Based|EGX'!K57*'Input|Fee Based|EGX'!L57/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M57),\"\",'Input|Fee Based|EGX'!M57)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M56)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N57),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N56*'Input|Fee Based|EGX'!O57*'Input|Fee Based|EGX'!P57/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q57),\"\",'Input|Fee Based|EGX'!Q57)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P56)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R57),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q56*'Input|Fee Based|EGX'!S57*'Input|Fee Based|EGX'!T57/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V57),\"\",'Input|Fee Based|EGX'!$V57)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U56)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W57),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V56*'Input|Fee Based|EGX'!X57*'Input|Fee Based|EGX'!Y57/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V56*'Input|Fee Based|EGX'!X57*'Input|Fee Based|EGX'!Z57/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA57),\"\",'Input|Fee Based|EGX'!$AA57)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z56)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB57),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA56*'Input|Fee Based|EGX'!AC57*'Input|Fee Based|EGX'!AD57/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA56*'Input|Fee Based|EGX'!AC57*'Input|Fee Based|EGX'!AE57/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF57),\"\",'Input|Fee Based|EGX'!$AF57)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE56)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG57),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF56*'Input|Fee Based|EGX'!AH57*'Input|Fee Based|EGX'!AI57/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF56*'Input|Fee Based|EGX'!AH57*'Input|Fee Based|EGX'!AJ57/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK57),\"\",'Input|Fee Based|EGX'!$AK57)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ56)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL57),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK56*'Input|Fee Based|EGX'!AM57*'Input|Fee Based|EGX'!AN57/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK56*'Input|Fee Based|EGX'!AM57*'Input|Fee Based|EGX'!AO57/'Input|Setup'!$E$19,0)","v":0},0,311.47167924575189,0,{"$f":"'Input|Fee Based|EGX'!AQ57*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS57*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":66.031996000099397},{"$f":"'Input|Fee Based|EGX'!AT57*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,165.06494090805137,55.934003605931636,{"$f":"$AV56*'Input|Fee Based|EGX'!AX57","v":0},{"$f":"SUM($AV56,$AX56:$AZ56)*'Input|Fee Based|EGX'!$AY57","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A58","v":48},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B58),\"\",'Input|Fee Based|EGX'!B58)","v":"DNUMSTCBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C58),\"\",'Input|Fee Based|EGX'!C58)","v":"Request to de-energise an unmetered supply point."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D58),\"\",'Input|Fee Based|EGX'!D58)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E58),\"\",'Input|Fee Based|EGX'!E58)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F58),\"\",'Input|Fee Based|EGX'!F58)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G58),\"\",'Input|Fee Based|EGX'!G58)","v":"Traffic Control"},1618.8273806451698,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I58),\"\",'Input|Fee Based|EGX'!I58)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J57)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J58),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K57*'Input|Fee Based|EGX'!K58*'Input|Fee Based|EGX'!L58/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M58),\"\",'Input|Fee Based|EGX'!M58)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M57)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N58),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N57*'Input|Fee Based|EGX'!O58*'Input|Fee Based|EGX'!P58/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q58),\"\",'Input|Fee Based|EGX'!Q58)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P57)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R58),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q57*'Input|Fee Based|EGX'!S58*'Input|Fee Based|EGX'!T58/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V58),\"\",'Input|Fee Based|EGX'!$V58)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U57)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W58),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V57*'Input|Fee Based|EGX'!X58*'Input|Fee Based|EGX'!Y58/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V57*'Input|Fee Based|EGX'!X58*'Input|Fee Based|EGX'!Z58/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA58),\"\",'Input|Fee Based|EGX'!$AA58)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z57)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB58),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA57*'Input|Fee Based|EGX'!AC58*'Input|Fee Based|EGX'!AD58/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA57*'Input|Fee Based|EGX'!AC58*'Input|Fee Based|EGX'!AE58/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF58),\"\",'Input|Fee Based|EGX'!$AF58)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE57)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG58),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF57*'Input|Fee Based|EGX'!AH58*'Input|Fee Based|EGX'!AI58/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF57*'Input|Fee Based|EGX'!AH58*'Input|Fee Based|EGX'!AJ58/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK58),\"\",'Input|Fee Based|EGX'!$AK58)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ57)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL58),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK57*'Input|Fee Based|EGX'!AM58*'Input|Fee Based|EGX'!AN58/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK57*'Input|Fee Based|EGX'!AM58*'Input|Fee Based|EGX'!AO58/'Input|Setup'!$E$19,0)","v":0},0,273.88612582523444,0,{"$f":"'Input|Fee Based|EGX'!AQ58*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS58*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":58.063858674949699},{"$f":"'Input|Fee Based|EGX'!AT58*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,446.46696122024764,151.29005881832646,{"$f":"$AV57*'Input|Fee Based|EGX'!AX58","v":0},{"$f":"SUM($AV57,$AX57:$AZ57)*'Input|Fee Based|EGX'!$AY58","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A59","v":49},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B59),\"\",'Input|Fee Based|EGX'!B59)","v":"DNUMSTCAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C59),\"\",'Input|Fee Based|EGX'!C59)","v":"Request to de-energise an unmetered supply point."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D59),\"\",'Input|Fee Based|EGX'!D59)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E59),\"\",'Input|Fee Based|EGX'!E59)","v":"Supply Abolishment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F59),\"\",'Input|Fee Based|EGX'!F59)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G59),\"\",'Input|Fee Based|EGX'!G59)","v":"Traffic Control"},1691.0492026797642,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I59),\"\",'Input|Fee Based|EGX'!I59)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J58)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J59),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K58*'Input|Fee Based|EGX'!K59*'Input|Fee Based|EGX'!L59/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M59),\"\",'Input|Fee Based|EGX'!M59)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M58)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N59),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N58*'Input|Fee Based|EGX'!O59*'Input|Fee Based|EGX'!P59/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q59),\"\",'Input|Fee Based|EGX'!Q59)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P58)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R59),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q58*'Input|Fee Based|EGX'!S59*'Input|Fee Based|EGX'!T59/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V59),\"\",'Input|Fee Based|EGX'!$V59)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U58)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W59),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V58*'Input|Fee Based|EGX'!X59*'Input|Fee Based|EGX'!Y59/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V58*'Input|Fee Based|EGX'!X59*'Input|Fee Based|EGX'!Z59/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA59),\"\",'Input|Fee Based|EGX'!$AA59)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z58)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB59),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA58*'Input|Fee Based|EGX'!AC59*'Input|Fee Based|EGX'!AD59/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA58*'Input|Fee Based|EGX'!AC59*'Input|Fee Based|EGX'!AE59/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF59),\"\",'Input|Fee Based|EGX'!$AF59)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE58)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG59),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF58*'Input|Fee Based|EGX'!AH59*'Input|Fee Based|EGX'!AI59/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF58*'Input|Fee Based|EGX'!AH59*'Input|Fee Based|EGX'!AJ59/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK59),\"\",'Input|Fee Based|EGX'!$AK59)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ58)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL59),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK58*'Input|Fee Based|EGX'!AM59*'Input|Fee Based|EGX'!AN59/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK58*'Input|Fee Based|EGX'!AM59*'Input|Fee Based|EGX'!AO59/'Input|Setup'!$E$19,0)","v":0},0,311.47167924575189,0,{"$f":"'Input|Fee Based|EGX'!AQ59*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS59*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":66.031996000099397},{"$f":"'Input|Fee Based|EGX'!AT59*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,466.38548854631989,158.03966278118122,{"$f":"$AV58*'Input|Fee Based|EGX'!AX59","v":0},{"$f":"SUM($AV58,$AX58:$AZ58)*'Input|Fee Based|EGX'!$AY59","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A60","v":50},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B60),\"\",'Input|Fee Based|EGX'!B60)","v":"SEOMPBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C60),\"\",'Input|Fee Based|EGX'!C60)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D60),\"\",'Input|Fee Based|EGX'!D60)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E60),\"\",'Input|Fee Based|EGX'!E60)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F60),\"\",'Input|Fee Based|EGX'!F60)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G60),\"\",'Input|Fee Based|EGX'!G60)","v":"No CT"},1390.6670797466254,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I60),\"\",'Input|Fee Based|EGX'!I60)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J59)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J60),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K59*'Input|Fee Based|EGX'!K60*'Input|Fee Based|EGX'!L60/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M60),\"\",'Input|Fee Based|EGX'!M60)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M59)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N60),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N59*'Input|Fee Based|EGX'!O60*'Input|Fee Based|EGX'!P60/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q60),\"\",'Input|Fee Based|EGX'!Q60)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P59)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R60),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q59*'Input|Fee Based|EGX'!S60*'Input|Fee Based|EGX'!T60/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V60),\"\",'Input|Fee Based|EGX'!$V60)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U59)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W60),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V59*'Input|Fee Based|EGX'!X60*'Input|Fee Based|EGX'!Y60/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V59*'Input|Fee Based|EGX'!X60*'Input|Fee Based|EGX'!Z60/'Input|Setup'!$E$19,0)","v":214.81264770606623},271.20096772890861,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA60),\"\",'Input|Fee Based|EGX'!$AA60)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z59)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB60),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA59*'Input|Fee Based|EGX'!AC60*'Input|Fee Based|EGX'!AD60/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA59*'Input|Fee Based|EGX'!AC60*'Input|Fee Based|EGX'!AE60/'Input|Setup'!$E$19,0)","v":214.81264770606623},271.20096772890861,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF60),\"\",'Input|Fee Based|EGX'!$AF60)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE59)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG60),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF59*'Input|Fee Based|EGX'!AH60*'Input|Fee Based|EGX'!AI60/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF59*'Input|Fee Based|EGX'!AH60*'Input|Fee Based|EGX'!AJ60/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK60),\"\",'Input|Fee Based|EGX'!$AK60)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ59)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL60),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK59*'Input|Fee Based|EGX'!AM60*'Input|Fee Based|EGX'!AN60/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK59*'Input|Fee Based|EGX'!AM60*'Input|Fee Based|EGX'!AO60/'Input|Setup'!$E$19,0)","v":0},0,542.40193545781722,0,{"$f":"'Input|Fee Based|EGX'!AQ60*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS60*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":114.98921031705727},{"$f":"'Input|Fee Based|EGX'!AT60*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,383.54114378523946,129.96697906587573,{"$f":"$AV59*'Input|Fee Based|EGX'!AX60","v":0},{"$f":"SUM($AV59,$AX59:$AZ59)*'Input|Fee Based|EGX'!$AY60","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A61","v":51},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B61),\"\",'Input|Fee Based|EGX'!B61)","v":"SEOMPTCBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C61),\"\",'Input|Fee Based|EGX'!C61)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D61),\"\",'Input|Fee Based|EGX'!D61)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E61),\"\",'Input|Fee Based|EGX'!E61)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F61),\"\",'Input|Fee Based|EGX'!F61)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G61),\"\",'Input|Fee Based|EGX'!G61)","v":"Traffic Control"},2483.2136626665556,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I61),\"\",'Input|Fee Based|EGX'!I61)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J60)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J61),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K60*'Input|Fee Based|EGX'!K61*'Input|Fee Based|EGX'!L61/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M61),\"\",'Input|Fee Based|EGX'!M61)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M60)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N61),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N60*'Input|Fee Based|EGX'!O61*'Input|Fee Based|EGX'!P61/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q61),\"\",'Input|Fee Based|EGX'!Q61)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P60)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R61),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q60*'Input|Fee Based|EGX'!S61*'Input|Fee Based|EGX'!T61/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V61),\"\",'Input|Fee Based|EGX'!$V61)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U60)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W61),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V60*'Input|Fee Based|EGX'!X61*'Input|Fee Based|EGX'!Y61/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V60*'Input|Fee Based|EGX'!X61*'Input|Fee Based|EGX'!Z61/'Input|Setup'!$E$19,0)","v":214.81264770606623},271.20096772890861,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA61),\"\",'Input|Fee Based|EGX'!$AA61)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z60)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB61),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA60*'Input|Fee Based|EGX'!AC61*'Input|Fee Based|EGX'!AD61/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA60*'Input|Fee Based|EGX'!AC61*'Input|Fee Based|EGX'!AE61/'Input|Setup'!$E$19,0)","v":214.81264770606623},271.20096772890861,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF61),\"\",'Input|Fee Based|EGX'!$AF61)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE60)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG61),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF60*'Input|Fee Based|EGX'!AH61*'Input|Fee Based|EGX'!AI61/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF60*'Input|Fee Based|EGX'!AH61*'Input|Fee Based|EGX'!AJ61/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK61),\"\",'Input|Fee Based|EGX'!$AK61)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ60)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL61),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK60*'Input|Fee Based|EGX'!AM61*'Input|Fee Based|EGX'!AN61/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK60*'Input|Fee Based|EGX'!AM61*'Input|Fee Based|EGX'!AO61/'Input|Setup'!$E$19,0)","v":0},0,542.40193545781722,0,{"$f":"'Input|Fee Based|EGX'!AQ61*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS61*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":114.98921031705727},{"$f":"'Input|Fee Based|EGX'!AT61*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,684.86169142350809,232.07263824112536,{"$f":"$AV60*'Input|Fee Based|EGX'!AX61","v":0},{"$f":"SUM($AV60,$AX60:$AZ60)*'Input|Fee Based|EGX'!$AY61","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A62","v":52},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B62),\"\",'Input|Fee Based|EGX'!B62)","v":"SEOCAPBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C62),\"\",'Input|Fee Based|EGX'!C62)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D62),\"\",'Input|Fee Based|EGX'!D62)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E62),\"\",'Input|Fee Based|EGX'!E62)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F62),\"\",'Input|Fee Based|EGX'!F62)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G62),\"\",'Input|Fee Based|EGX'!G62)","v":"No CT"},1493.8593930260843,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I62),\"\",'Input|Fee Based|EGX'!I62)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J61)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J62),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K61*'Input|Fee Based|EGX'!K62*'Input|Fee Based|EGX'!L62/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M62),\"\",'Input|Fee Based|EGX'!M62)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M61)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N62),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N61*'Input|Fee Based|EGX'!O62*'Input|Fee Based|EGX'!P62/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q62),\"\",'Input|Fee Based|EGX'!Q62)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P61)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R62),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q61*'Input|Fee Based|EGX'!S62*'Input|Fee Based|EGX'!T62/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V62),\"\",'Input|Fee Based|EGX'!$V62)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U61)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W62),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V61*'Input|Fee Based|EGX'!X62*'Input|Fee Based|EGX'!Y62/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V61*'Input|Fee Based|EGX'!X62*'Input|Fee Based|EGX'!Z62/'Input|Setup'!$E$19,0)","v":241.6642286693245},298.05254869216691,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA62),\"\",'Input|Fee Based|EGX'!$AA62)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z61)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB62),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA61*'Input|Fee Based|EGX'!AC62*'Input|Fee Based|EGX'!AD62/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA61*'Input|Fee Based|EGX'!AC62*'Input|Fee Based|EGX'!AE62/'Input|Setup'!$E$19,0)","v":241.6642286693245},298.05254869216691,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF62),\"\",'Input|Fee Based|EGX'!$AF62)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE61)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG62),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF61*'Input|Fee Based|EGX'!AH62*'Input|Fee Based|EGX'!AI62/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF61*'Input|Fee Based|EGX'!AH62*'Input|Fee Based|EGX'!AJ62/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK62),\"\",'Input|Fee Based|EGX'!$AK62)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ61)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL62),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK61*'Input|Fee Based|EGX'!AM62*'Input|Fee Based|EGX'!AN62/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK61*'Input|Fee Based|EGX'!AM62*'Input|Fee Based|EGX'!AO62/'Input|Setup'!$E$19,0)","v":0},0,596.10509738433382,0,{"$f":"'Input|Fee Based|EGX'!AQ62*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS62*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":126.37428064547878},{"$f":"'Input|Fee Based|EGX'!AT62*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,412.00122487974511,139.6109789958908,{"$f":"$AV61*'Input|Fee Based|EGX'!AX62","v":0},{"$f":"SUM($AV61,$AX61:$AZ61)*'Input|Fee Based|EGX'!$AY62","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A63","v":53},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B63),\"\",'Input|Fee Based|EGX'!B63)","v":"SEOCAPTCBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C63),\"\",'Input|Fee Based|EGX'!C63)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D63),\"\",'Input|Fee Based|EGX'!D63)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E63),\"\",'Input|Fee Based|EGX'!E63)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F63),\"\",'Input|Fee Based|EGX'!F63)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G63),\"\",'Input|Fee Based|EGX'!G63)","v":"Traffic Control"},2586.4059759460142,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I63),\"\",'Input|Fee Based|EGX'!I63)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J62)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J63),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K62*'Input|Fee Based|EGX'!K63*'Input|Fee Based|EGX'!L63/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M63),\"\",'Input|Fee Based|EGX'!M63)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M62)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N63),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N62*'Input|Fee Based|EGX'!O63*'Input|Fee Based|EGX'!P63/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q63),\"\",'Input|Fee Based|EGX'!Q63)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P62)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R63),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q62*'Input|Fee Based|EGX'!S63*'Input|Fee Based|EGX'!T63/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V63),\"\",'Input|Fee Based|EGX'!$V63)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U62)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W63),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V62*'Input|Fee Based|EGX'!X63*'Input|Fee Based|EGX'!Y63/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V62*'Input|Fee Based|EGX'!X63*'Input|Fee Based|EGX'!Z63/'Input|Setup'!$E$19,0)","v":241.6642286693245},298.05254869216691,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA63),\"\",'Input|Fee Based|EGX'!$AA63)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z62)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB63),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA62*'Input|Fee Based|EGX'!AC63*'Input|Fee Based|EGX'!AD63/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA62*'Input|Fee Based|EGX'!AC63*'Input|Fee Based|EGX'!AE63/'Input|Setup'!$E$19,0)","v":241.6642286693245},298.05254869216691,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF63),\"\",'Input|Fee Based|EGX'!$AF63)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE62)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG63),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF62*'Input|Fee Based|EGX'!AH63*'Input|Fee Based|EGX'!AI63/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF62*'Input|Fee Based|EGX'!AH63*'Input|Fee Based|EGX'!AJ63/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK63),\"\",'Input|Fee Based|EGX'!$AK63)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ62)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL63),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK62*'Input|Fee Based|EGX'!AM63*'Input|Fee Based|EGX'!AN63/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK62*'Input|Fee Based|EGX'!AM63*'Input|Fee Based|EGX'!AO63/'Input|Setup'!$E$19,0)","v":0},0,596.10509738433382,0,{"$f":"'Input|Fee Based|EGX'!AQ63*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS63*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":126.37428064547878},{"$f":"'Input|Fee Based|EGX'!AT63*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,713.32177251801374,241.71663817114043,{"$f":"$AV62*'Input|Fee Based|EGX'!AX63","v":0},{"$f":"SUM($AV62,$AX62:$AZ62)*'Input|Fee Based|EGX'!$AY63","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A64","v":54},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B64),\"\",'Input|Fee Based|EGX'!B64)","v":"SEOMPAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C64),\"\",'Input|Fee Based|EGX'!C64)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D64),\"\",'Input|Fee Based|EGX'!D64)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E64),\"\",'Input|Fee Based|EGX'!E64)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F64),\"\",'Input|Fee Based|EGX'!F64)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G64),\"\",'Input|Fee Based|EGX'!G64)","v":"No CT"},1533.6946096582726,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I64),\"\",'Input|Fee Based|EGX'!I64)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J63)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J64),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K63*'Input|Fee Based|EGX'!K64*'Input|Fee Based|EGX'!L64/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M64),\"\",'Input|Fee Based|EGX'!M64)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M63)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N64),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N63*'Input|Fee Based|EGX'!O64*'Input|Fee Based|EGX'!P64/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q64),\"\",'Input|Fee Based|EGX'!Q64)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P63)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R64),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q63*'Input|Fee Based|EGX'!S64*'Input|Fee Based|EGX'!T64/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V64),\"\",'Input|Fee Based|EGX'!$V64)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U63)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W64),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V63*'Input|Fee Based|EGX'!X64*'Input|Fee Based|EGX'!Y64/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V63*'Input|Fee Based|EGX'!X64*'Input|Fee Based|EGX'!Z64/'Input|Setup'!$E$19,0)","v":244.29151313392305},308.41803533157781,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA64),\"\",'Input|Fee Based|EGX'!$AA64)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z63)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB64),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA63*'Input|Fee Based|EGX'!AC64*'Input|Fee Based|EGX'!AD64/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA63*'Input|Fee Based|EGX'!AC64*'Input|Fee Based|EGX'!AE64/'Input|Setup'!$E$19,0)","v":244.29151313392305},308.41803533157781,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF64),\"\",'Input|Fee Based|EGX'!$AF64)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE63)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG64),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF63*'Input|Fee Based|EGX'!AH64*'Input|Fee Based|EGX'!AI64/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF63*'Input|Fee Based|EGX'!AH64*'Input|Fee Based|EGX'!AJ64/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK64),\"\",'Input|Fee Based|EGX'!$AK64)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ63)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL64),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK63*'Input|Fee Based|EGX'!AM64*'Input|Fee Based|EGX'!AN64/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK63*'Input|Fee Based|EGX'!AM64*'Input|Fee Based|EGX'!AO64/'Input|Setup'!$E$19,0)","v":0},0,616.83607066315562,0,{"$f":"'Input|Fee Based|EGX'!AQ64*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS64*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":130.769246980589},{"$f":"'Input|Fee Based|EGX'!AT64*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,422.98763907804914,143.33384181584304,{"$f":"$AV63*'Input|Fee Based|EGX'!AX64","v":0},{"$f":"SUM($AV63,$AX63:$AZ63)*'Input|Fee Based|EGX'!$AY64","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A65","v":55},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B65),\"\",'Input|Fee Based|EGX'!B65)","v":"SEOMPTCAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C65),\"\",'Input|Fee Based|EGX'!C65)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Single to Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D65),\"\",'Input|Fee Based|EGX'!D65)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E65),\"\",'Input|Fee Based|EGX'!E65)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F65),\"\",'Input|Fee Based|EGX'!F65)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G65),\"\",'Input|Fee Based|EGX'!G65)","v":"Traffic Control"},2567.2364360139914,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I65),\"\",'Input|Fee Based|EGX'!I65)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J64)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J65),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K64*'Input|Fee Based|EGX'!K65*'Input|Fee Based|EGX'!L65/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M65),\"\",'Input|Fee Based|EGX'!M65)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M64)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N65),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N64*'Input|Fee Based|EGX'!O65*'Input|Fee Based|EGX'!P65/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q65),\"\",'Input|Fee Based|EGX'!Q65)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P64)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R65),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q64*'Input|Fee Based|EGX'!S65*'Input|Fee Based|EGX'!T65/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V65),\"\",'Input|Fee Based|EGX'!$V65)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U64)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W65),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V64*'Input|Fee Based|EGX'!X65*'Input|Fee Based|EGX'!Y65/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V64*'Input|Fee Based|EGX'!X65*'Input|Fee Based|EGX'!Z65/'Input|Setup'!$E$19,0)","v":244.29151313392305},308.41803533157781,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA65),\"\",'Input|Fee Based|EGX'!$AA65)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z64)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB65),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA64*'Input|Fee Based|EGX'!AC65*'Input|Fee Based|EGX'!AD65/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA64*'Input|Fee Based|EGX'!AC65*'Input|Fee Based|EGX'!AE65/'Input|Setup'!$E$19,0)","v":214.81264770606623},271.20096772890861,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF65),\"\",'Input|Fee Based|EGX'!$AF65)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE64)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG65),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF64*'Input|Fee Based|EGX'!AH65*'Input|Fee Based|EGX'!AI65/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF64*'Input|Fee Based|EGX'!AH65*'Input|Fee Based|EGX'!AJ65/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK65),\"\",'Input|Fee Based|EGX'!$AK65)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ64)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL65),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK64*'Input|Fee Based|EGX'!AM65*'Input|Fee Based|EGX'!AN65/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK64*'Input|Fee Based|EGX'!AM65*'Input|Fee Based|EGX'!AO65/'Input|Setup'!$E$19,0)","v":0},0,579.61900306048642,0,{"$f":"'Input|Fee Based|EGX'!AQ65*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS65*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":130.769246980589},{"$f":"'Input|Fee Based|EGX'!AT65*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,708.03488007736973,239.92511866849884,{"$f":"$AV64*'Input|Fee Based|EGX'!AX65","v":0},{"$f":"SUM($AV64,$AX64:$AZ64)*'Input|Fee Based|EGX'!$AY65","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A66","v":56},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B66),\"\",'Input|Fee Based|EGX'!B66)","v":"SEOCAPAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C66),\"\",'Input|Fee Based|EGX'!C66)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D66),\"\",'Input|Fee Based|EGX'!D66)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E66),\"\",'Input|Fee Based|EGX'!E66)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F66),\"\",'Input|Fee Based|EGX'!F66)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G66),\"\",'Input|Fee Based|EGX'!G66)","v":"No CT"},1651.048064513142,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I66),\"\",'Input|Fee Based|EGX'!I66)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J65)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J66),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K65*'Input|Fee Based|EGX'!K66*'Input|Fee Based|EGX'!L66/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M66),\"\",'Input|Fee Based|EGX'!M66)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M65)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N66),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N65*'Input|Fee Based|EGX'!O66*'Input|Fee Based|EGX'!P66/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q66),\"\",'Input|Fee Based|EGX'!Q66)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P65)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R66),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q65*'Input|Fee Based|EGX'!S66*'Input|Fee Based|EGX'!T66/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V66),\"\",'Input|Fee Based|EGX'!$V66)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U65)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W66),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V65*'Input|Fee Based|EGX'!X66*'Input|Fee Based|EGX'!Y66/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V65*'Input|Fee Based|EGX'!X66*'Input|Fee Based|EGX'!Z66/'Input|Setup'!$E$19,0)","v":274.82795227566345},338.95447447331821,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA66),\"\",'Input|Fee Based|EGX'!$AA66)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z65)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB66),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA65*'Input|Fee Based|EGX'!AC66*'Input|Fee Based|EGX'!AD66/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA65*'Input|Fee Based|EGX'!AC66*'Input|Fee Based|EGX'!AE66/'Input|Setup'!$E$19,0)","v":274.82795227566345},338.95447447331821,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF66),\"\",'Input|Fee Based|EGX'!$AF66)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE65)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG66),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF65*'Input|Fee Based|EGX'!AH66*'Input|Fee Based|EGX'!AI66/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF65*'Input|Fee Based|EGX'!AH66*'Input|Fee Based|EGX'!AJ66/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK66),\"\",'Input|Fee Based|EGX'!$AK66)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ65)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL66),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK65*'Input|Fee Based|EGX'!AM66*'Input|Fee Based|EGX'!AN66/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK65*'Input|Fee Based|EGX'!AM66*'Input|Fee Based|EGX'!AO66/'Input|Setup'!$E$19,0)","v":0},0,677.90894894663643,0,{"$f":"'Input|Fee Based|EGX'!AQ66*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS66*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":143.71669717668692},{"$f":"'Input|Fee Based|EGX'!AT66*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,455.35331376590239,154.30129350328059,{"$f":"$AV65*'Input|Fee Based|EGX'!AX66","v":0},{"$f":"SUM($AV65,$AX65:$AZ65)*'Input|Fee Based|EGX'!$AY66","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A67","v":57},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B67),\"\",'Input|Fee Based|EGX'!B67)","v":"SEOCAPTCAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C67),\"\",'Input|Fee Based|EGX'!C67)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead - Multi Phase Increase Capacity"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D67),\"\",'Input|Fee Based|EGX'!D67)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E67),\"\",'Input|Fee Based|EGX'!E67)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F67),\"\",'Input|Fee Based|EGX'!F67)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G67),\"\",'Input|Fee Based|EGX'!G67)","v":"Traffic Control"},2743.5946474330722,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I67),\"\",'Input|Fee Based|EGX'!I67)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J66)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J67),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K66*'Input|Fee Based|EGX'!K67*'Input|Fee Based|EGX'!L67/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M67),\"\",'Input|Fee Based|EGX'!M67)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M66)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N67),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N66*'Input|Fee Based|EGX'!O67*'Input|Fee Based|EGX'!P67/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q67),\"\",'Input|Fee Based|EGX'!Q67)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P66)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R67),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q66*'Input|Fee Based|EGX'!S67*'Input|Fee Based|EGX'!T67/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V67),\"\",'Input|Fee Based|EGX'!$V67)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U66)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W67),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V66*'Input|Fee Based|EGX'!X67*'Input|Fee Based|EGX'!Y67/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V66*'Input|Fee Based|EGX'!X67*'Input|Fee Based|EGX'!Z67/'Input|Setup'!$E$19,0)","v":274.82795227566345},338.95447447331821,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA67),\"\",'Input|Fee Based|EGX'!$AA67)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z66)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB67),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA66*'Input|Fee Based|EGX'!AC67*'Input|Fee Based|EGX'!AD67/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA66*'Input|Fee Based|EGX'!AC67*'Input|Fee Based|EGX'!AE67/'Input|Setup'!$E$19,0)","v":274.82795227566345},338.95447447331821,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF67),\"\",'Input|Fee Based|EGX'!$AF67)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE66)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG67),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF66*'Input|Fee Based|EGX'!AH67*'Input|Fee Based|EGX'!AI67/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF66*'Input|Fee Based|EGX'!AH67*'Input|Fee Based|EGX'!AJ67/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK67),\"\",'Input|Fee Based|EGX'!$AK67)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ66)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL67),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK66*'Input|Fee Based|EGX'!AM67*'Input|Fee Based|EGX'!AN67/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK66*'Input|Fee Based|EGX'!AM67*'Input|Fee Based|EGX'!AO67/'Input|Setup'!$E$19,0)","v":0},0,677.90894894663643,0,{"$f":"'Input|Fee Based|EGX'!AQ67*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS67*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":143.71669717668692},{"$f":"'Input|Fee Based|EGX'!AT67*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,756.67386140417091,256.40695267853022,{"$f":"$AV66*'Input|Fee Based|EGX'!AX67","v":0},{"$f":"SUM($AV66,$AX66:$AZ66)*'Input|Fee Based|EGX'!$AY67","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A68","v":58},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B68),\"\",'Input|Fee Based|EGX'!B68)","v":"SEUMPBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C68),\"\",'Input|Fee Based|EGX'!C68)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D68),\"\",'Input|Fee Based|EGX'!D68)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E68),\"\",'Input|Fee Based|EGX'!E68)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F68),\"\",'Input|Fee Based|EGX'!F68)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G68),\"\",'Input|Fee Based|EGX'!G68)","v":"No CT"},314.73655550234946,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I68),\"\",'Input|Fee Based|EGX'!I68)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J67)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J68),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K67*'Input|Fee Based|EGX'!K68*'Input|Fee Based|EGX'!L68/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M68),\"\",'Input|Fee Based|EGX'!M68)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M67)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N68),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N67*'Input|Fee Based|EGX'!O68*'Input|Fee Based|EGX'!P68/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q68),\"\",'Input|Fee Based|EGX'!Q68)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P67)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R68),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q67*'Input|Fee Based|EGX'!S68*'Input|Fee Based|EGX'!T68/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V68),\"\",'Input|Fee Based|EGX'!$V68)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U67)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W68),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V67*'Input|Fee Based|EGX'!X68*'Input|Fee Based|EGX'!Y68/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V67*'Input|Fee Based|EGX'!X68*'Input|Fee Based|EGX'!Z68/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA68),\"\",'Input|Fee Based|EGX'!$AA68)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z67)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB68),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA67*'Input|Fee Based|EGX'!AC68*'Input|Fee Based|EGX'!AD68/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA67*'Input|Fee Based|EGX'!AC68*'Input|Fee Based|EGX'!AE68/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF68),\"\",'Input|Fee Based|EGX'!$AF68)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE67)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG68),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF67*'Input|Fee Based|EGX'!AH68*'Input|Fee Based|EGX'!AI68/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF67*'Input|Fee Based|EGX'!AH68*'Input|Fee Based|EGX'!AJ68/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK68),\"\",'Input|Fee Based|EGX'!$AK68)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ67)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL68),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK67*'Input|Fee Based|EGX'!AM68*'Input|Fee Based|EGX'!AN68/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK67*'Input|Fee Based|EGX'!AM68*'Input|Fee Based|EGX'!AO68/'Input|Setup'!$E$19,0)","v":0},0,163.79464387587549,0,{"$f":"'Input|Fee Based|EGX'!AQ68*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS68*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":34.72446450168561},{"$f":"'Input|Fee Based|EGX'!AT68*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,86.803247338242414,29.414199786545968,{"$f":"$AV67*'Input|Fee Based|EGX'!AX68","v":0},{"$f":"SUM($AV67,$AX67:$AZ67)*'Input|Fee Based|EGX'!$AY68","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A69","v":59},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B69),\"\",'Input|Fee Based|EGX'!B69)","v":"SEUMPTCBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C69),\"\",'Input|Fee Based|EGX'!C69)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D69),\"\",'Input|Fee Based|EGX'!D69)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E69),\"\",'Input|Fee Based|EGX'!E69)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F69),\"\",'Input|Fee Based|EGX'!F69)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G69),\"\",'Input|Fee Based|EGX'!G69)","v":"Traffic Control"},1407.2831384222795,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I69),\"\",'Input|Fee Based|EGX'!I69)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J68)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J69),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K68*'Input|Fee Based|EGX'!K69*'Input|Fee Based|EGX'!L69/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M69),\"\",'Input|Fee Based|EGX'!M69)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M68)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N69),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N68*'Input|Fee Based|EGX'!O69*'Input|Fee Based|EGX'!P69/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q69),\"\",'Input|Fee Based|EGX'!Q69)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P68)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R69),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q68*'Input|Fee Based|EGX'!S69*'Input|Fee Based|EGX'!T69/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V69),\"\",'Input|Fee Based|EGX'!$V69)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U68)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W69),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V68*'Input|Fee Based|EGX'!X69*'Input|Fee Based|EGX'!Y69/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V68*'Input|Fee Based|EGX'!X69*'Input|Fee Based|EGX'!Z69/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA69),\"\",'Input|Fee Based|EGX'!$AA69)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z68)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB69),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA68*'Input|Fee Based|EGX'!AC69*'Input|Fee Based|EGX'!AD69/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA68*'Input|Fee Based|EGX'!AC69*'Input|Fee Based|EGX'!AE69/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF69),\"\",'Input|Fee Based|EGX'!$AF69)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE68)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG69),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF68*'Input|Fee Based|EGX'!AH69*'Input|Fee Based|EGX'!AI69/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF68*'Input|Fee Based|EGX'!AH69*'Input|Fee Based|EGX'!AJ69/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK69),\"\",'Input|Fee Based|EGX'!$AK69)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ68)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL69),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK68*'Input|Fee Based|EGX'!AM69*'Input|Fee Based|EGX'!AN69/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK68*'Input|Fee Based|EGX'!AM69*'Input|Fee Based|EGX'!AO69/'Input|Setup'!$E$19,0)","v":0},0,163.79464387587549,0,{"$f":"'Input|Fee Based|EGX'!AQ69*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS69*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":34.72446450168561},{"$f":"'Input|Fee Based|EGX'!AT69*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,388.12379497651096,131.51985896179556,{"$f":"$AV68*'Input|Fee Based|EGX'!AX69","v":0},{"$f":"SUM($AV68,$AX68:$AZ68)*'Input|Fee Based|EGX'!$AY69","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A70","v":60},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B70),\"\",'Input|Fee Based|EGX'!B70)","v":"SEUCAPBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C70),\"\",'Input|Fee Based|EGX'!C70)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D70),\"\",'Input|Fee Based|EGX'!D70)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E70),\"\",'Input|Fee Based|EGX'!E70)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F70),\"\",'Input|Fee Based|EGX'!F70)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G70),\"\",'Input|Fee Based|EGX'!G70)","v":"No CT"},314.73655550234946,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I70),\"\",'Input|Fee Based|EGX'!I70)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J69)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J70),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K69*'Input|Fee Based|EGX'!K70*'Input|Fee Based|EGX'!L70/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M70),\"\",'Input|Fee Based|EGX'!M70)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M69)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N70),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N69*'Input|Fee Based|EGX'!O70*'Input|Fee Based|EGX'!P70/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q70),\"\",'Input|Fee Based|EGX'!Q70)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P69)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R70),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q69*'Input|Fee Based|EGX'!S70*'Input|Fee Based|EGX'!T70/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V70),\"\",'Input|Fee Based|EGX'!$V70)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U69)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W70),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V69*'Input|Fee Based|EGX'!X70*'Input|Fee Based|EGX'!Y70/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V69*'Input|Fee Based|EGX'!X70*'Input|Fee Based|EGX'!Z70/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA70),\"\",'Input|Fee Based|EGX'!$AA70)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z69)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB70),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA69*'Input|Fee Based|EGX'!AC70*'Input|Fee Based|EGX'!AD70/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA69*'Input|Fee Based|EGX'!AC70*'Input|Fee Based|EGX'!AE70/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF70),\"\",'Input|Fee Based|EGX'!$AF70)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE69)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG70),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF69*'Input|Fee Based|EGX'!AH70*'Input|Fee Based|EGX'!AI70/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF69*'Input|Fee Based|EGX'!AH70*'Input|Fee Based|EGX'!AJ70/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK70),\"\",'Input|Fee Based|EGX'!$AK70)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ69)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL70),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK69*'Input|Fee Based|EGX'!AM70*'Input|Fee Based|EGX'!AN70/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK69*'Input|Fee Based|EGX'!AM70*'Input|Fee Based|EGX'!AO70/'Input|Setup'!$E$19,0)","v":0},0,163.79464387587549,0,{"$f":"'Input|Fee Based|EGX'!AQ70*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS70*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":34.72446450168561},{"$f":"'Input|Fee Based|EGX'!AT70*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,86.803247338242414,29.414199786545968,{"$f":"$AV69*'Input|Fee Based|EGX'!AX70","v":0},{"$f":"SUM($AV69,$AX69:$AZ69)*'Input|Fee Based|EGX'!$AY70","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A71","v":61},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B71),\"\",'Input|Fee Based|EGX'!B71)","v":"SEUCAPTCBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C71),\"\",'Input|Fee Based|EGX'!C71)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D71),\"\",'Input|Fee Based|EGX'!D71)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E71),\"\",'Input|Fee Based|EGX'!E71)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F71),\"\",'Input|Fee Based|EGX'!F71)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G71),\"\",'Input|Fee Based|EGX'!G71)","v":"Traffic Control"},1407.2831384222795,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I71),\"\",'Input|Fee Based|EGX'!I71)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J70)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J71),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K70*'Input|Fee Based|EGX'!K71*'Input|Fee Based|EGX'!L71/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M71),\"\",'Input|Fee Based|EGX'!M71)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M70)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N71),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N70*'Input|Fee Based|EGX'!O71*'Input|Fee Based|EGX'!P71/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q71),\"\",'Input|Fee Based|EGX'!Q71)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P70)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R71),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q70*'Input|Fee Based|EGX'!S71*'Input|Fee Based|EGX'!T71/'Input|Setup'!$E$19,0)","v":0},{"$f":"L70+O70+R70","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V71),\"\",'Input|Fee Based|EGX'!$V71)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U70)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W71),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V70*'Input|Fee Based|EGX'!X71*'Input|Fee Based|EGX'!Y71/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V70*'Input|Fee Based|EGX'!X71*'Input|Fee Based|EGX'!Z71/'Input|Setup'!$E$19,0)","v":107.40632385303311},{"$f":"W70+X70","v":163.79464387587549},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA71),\"\",'Input|Fee Based|EGX'!$AA71)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z70)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB71),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA70*'Input|Fee Based|EGX'!AC71*'Input|Fee Based|EGX'!AD71/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA70*'Input|Fee Based|EGX'!AC71*'Input|Fee Based|EGX'!AE71/'Input|Setup'!$E$19,0)","v":0},{"$f":"AB70+AC70","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF71),\"\",'Input|Fee Based|EGX'!$AF71)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE70)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG71),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF70*'Input|Fee Based|EGX'!AH71*'Input|Fee Based|EGX'!AI71/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF70*'Input|Fee Based|EGX'!AH71*'Input|Fee Based|EGX'!AJ71/'Input|Setup'!$E$19,0)","v":0},{"$f":"AG70+AH70","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK71),\"\",'Input|Fee Based|EGX'!$AK71)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ70)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL71),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK70*'Input|Fee Based|EGX'!AM71*'Input|Fee Based|EGX'!AN71/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK70*'Input|Fee Based|EGX'!AM71*'Input|Fee Based|EGX'!AO71/'Input|Setup'!$E$19,0)","v":0},{"$f":"AL70+AM70","v":0},{"$f":"Y70+AD70+AI70+AN70","v":163.79464387587549},0,{"$f":"'Input|Fee Based|EGX'!AQ71*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS71*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":34.72446450168561},{"$f":"'Input|Fee Based|EGX'!AT71*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,388.12379497651096,131.51985896179556,{"$f":"$AV70*'Input|Fee Based|EGX'!AX71","v":0},{"$f":"SUM($AV70,$AX70:$AZ70)*'Input|Fee Based|EGX'!$AY71","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A72","v":62},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B72),\"\",'Input|Fee Based|EGX'!B72)","v":"SEUMPAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C72),\"\",'Input|Fee Based|EGX'!C72)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D72),\"\",'Input|Fee Based|EGX'!D72)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E72),\"\",'Input|Fee Based|EGX'!E72)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F72),\"\",'Input|Fee Based|EGX'!F72)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G72),\"\",'Input|Fee Based|EGX'!G72)","v":"No CT"},357.92803730735187,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I72),\"\",'Input|Fee Based|EGX'!I72)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J71)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J72),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K71*'Input|Fee Based|EGX'!K72*'Input|Fee Based|EGX'!L72/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M72),\"\",'Input|Fee Based|EGX'!M72)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M71)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N72),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N71*'Input|Fee Based|EGX'!O72*'Input|Fee Based|EGX'!P72/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q72),\"\",'Input|Fee Based|EGX'!Q72)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P71)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R72),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q71*'Input|Fee Based|EGX'!S72*'Input|Fee Based|EGX'!T72/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V72),\"\",'Input|Fee Based|EGX'!$V72)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U71)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W72),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V71*'Input|Fee Based|EGX'!X72*'Input|Fee Based|EGX'!Y72/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V71*'Input|Fee Based|EGX'!X72*'Input|Fee Based|EGX'!Z72/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA72),\"\",'Input|Fee Based|EGX'!$AA72)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z71)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB72),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA71*'Input|Fee Based|EGX'!AC72*'Input|Fee Based|EGX'!AD72/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA71*'Input|Fee Based|EGX'!AC72*'Input|Fee Based|EGX'!AE72/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF72),\"\",'Input|Fee Based|EGX'!$AF72)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE71)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG72),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF71*'Input|Fee Based|EGX'!AH72*'Input|Fee Based|EGX'!AI72/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF71*'Input|Fee Based|EGX'!AH72*'Input|Fee Based|EGX'!AJ72/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK72),\"\",'Input|Fee Based|EGX'!$AK72)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ71)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL72),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK71*'Input|Fee Based|EGX'!AM72*'Input|Fee Based|EGX'!AN72/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK71*'Input|Fee Based|EGX'!AM72*'Input|Fee Based|EGX'!AO72/'Input|Setup'!$E$19,0)","v":0},0,186.27227876461632,0,{"$f":"'Input|Fee Based|EGX'!AQ72*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS72*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":39.489723098098658},{"$f":"'Input|Fee Based|EGX'!AT72*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,98.715307797952292,33.450727646684605,{"$f":"$AV71*'Input|Fee Based|EGX'!AX72","v":0},{"$f":"SUM($AV71,$AX71:$AZ71)*'Input|Fee Based|EGX'!$AY72","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A73","v":63},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B73),\"\",'Input|Fee Based|EGX'!B73)","v":"SEUMPTCAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C73),\"\",'Input|Fee Based|EGX'!C73)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground  - Single to Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D73),\"\",'Input|Fee Based|EGX'!D73)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E73),\"\",'Input|Fee Based|EGX'!E73)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F73),\"\",'Input|Fee Based|EGX'!F73)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G73),\"\",'Input|Fee Based|EGX'!G73)","v":"Traffic Control"},1450.4746202272818,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I73),\"\",'Input|Fee Based|EGX'!I73)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J72)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J73),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K72*'Input|Fee Based|EGX'!K73*'Input|Fee Based|EGX'!L73/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M73),\"\",'Input|Fee Based|EGX'!M73)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M72)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N73),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N72*'Input|Fee Based|EGX'!O73*'Input|Fee Based|EGX'!P73/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q73),\"\",'Input|Fee Based|EGX'!Q73)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P72)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R73),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q72*'Input|Fee Based|EGX'!S73*'Input|Fee Based|EGX'!T73/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V73),\"\",'Input|Fee Based|EGX'!$V73)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U72)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W73),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V72*'Input|Fee Based|EGX'!X73*'Input|Fee Based|EGX'!Y73/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V72*'Input|Fee Based|EGX'!X73*'Input|Fee Based|EGX'!Z73/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA73),\"\",'Input|Fee Based|EGX'!$AA73)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z72)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB73),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA72*'Input|Fee Based|EGX'!AC73*'Input|Fee Based|EGX'!AD73/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA72*'Input|Fee Based|EGX'!AC73*'Input|Fee Based|EGX'!AE73/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF73),\"\",'Input|Fee Based|EGX'!$AF73)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE72)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG73),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF72*'Input|Fee Based|EGX'!AH73*'Input|Fee Based|EGX'!AI73/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF72*'Input|Fee Based|EGX'!AH73*'Input|Fee Based|EGX'!AJ73/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK73),\"\",'Input|Fee Based|EGX'!$AK73)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ72)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL73),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK72*'Input|Fee Based|EGX'!AM73*'Input|Fee Based|EGX'!AN73/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK72*'Input|Fee Based|EGX'!AM73*'Input|Fee Based|EGX'!AO73/'Input|Setup'!$E$19,0)","v":0},0,186.27227876461632,0,{"$f":"'Input|Fee Based|EGX'!AQ73*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS73*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":39.489723098098658},{"$f":"'Input|Fee Based|EGX'!AT73*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,400.03585543622086,135.55638682193421,{"$f":"$AV72*'Input|Fee Based|EGX'!AX73","v":0},{"$f":"SUM($AV72,$AX72:$AZ72)*'Input|Fee Based|EGX'!$AY73","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A74","v":64},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B74),\"\",'Input|Fee Based|EGX'!B74)","v":"SEUCAPAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C74),\"\",'Input|Fee Based|EGX'!C74)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D74),\"\",'Input|Fee Based|EGX'!D74)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E74),\"\",'Input|Fee Based|EGX'!E74)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F74),\"\",'Input|Fee Based|EGX'!F74)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G74),\"\",'Input|Fee Based|EGX'!G74)","v":"No CT"},357.92803730735187,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I74),\"\",'Input|Fee Based|EGX'!I74)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J73)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J74),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K73*'Input|Fee Based|EGX'!K74*'Input|Fee Based|EGX'!L74/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M74),\"\",'Input|Fee Based|EGX'!M74)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M73)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N74),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N73*'Input|Fee Based|EGX'!O74*'Input|Fee Based|EGX'!P74/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q74),\"\",'Input|Fee Based|EGX'!Q74)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P73)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R74),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q73*'Input|Fee Based|EGX'!S74*'Input|Fee Based|EGX'!T74/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V74),\"\",'Input|Fee Based|EGX'!$V74)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U73)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W74),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V73*'Input|Fee Based|EGX'!X74*'Input|Fee Based|EGX'!Y74/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V73*'Input|Fee Based|EGX'!X74*'Input|Fee Based|EGX'!Z74/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA74),\"\",'Input|Fee Based|EGX'!$AA74)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z73)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB74),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA73*'Input|Fee Based|EGX'!AC74*'Input|Fee Based|EGX'!AD74/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA73*'Input|Fee Based|EGX'!AC74*'Input|Fee Based|EGX'!AE74/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF74),\"\",'Input|Fee Based|EGX'!$AF74)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE73)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG74),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF73*'Input|Fee Based|EGX'!AH74*'Input|Fee Based|EGX'!AI74/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF73*'Input|Fee Based|EGX'!AH74*'Input|Fee Based|EGX'!AJ74/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK74),\"\",'Input|Fee Based|EGX'!$AK74)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ73)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL74),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK73*'Input|Fee Based|EGX'!AM74*'Input|Fee Based|EGX'!AN74/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK73*'Input|Fee Based|EGX'!AM74*'Input|Fee Based|EGX'!AO74/'Input|Setup'!$E$19,0)","v":0},0,186.27227876461632,0,{"$f":"'Input|Fee Based|EGX'!AQ74*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS74*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":39.489723098098658},{"$f":"'Input|Fee Based|EGX'!AT74*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,98.715307797952292,33.450727646684605,{"$f":"$AV73*'Input|Fee Based|EGX'!AX74","v":0},{"$f":"SUM($AV73,$AX73:$AZ73)*'Input|Fee Based|EGX'!$AY74","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A75","v":65},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B75),\"\",'Input|Fee Based|EGX'!B75)","v":"SEUCAPTCAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C75),\"\",'Input|Fee Based|EGX'!C75)","v":"Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground - Multi Phase Increase Capacity"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D75),\"\",'Input|Fee Based|EGX'!D75)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E75),\"\",'Input|Fee Based|EGX'!E75)","v":"Supply enhancement"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F75),\"\",'Input|Fee Based|EGX'!F75)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G75),\"\",'Input|Fee Based|EGX'!G75)","v":"Traffic Control"},1450.4746202272818,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I75),\"\",'Input|Fee Based|EGX'!I75)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J74)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J75),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K74*'Input|Fee Based|EGX'!K75*'Input|Fee Based|EGX'!L75/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M75),\"\",'Input|Fee Based|EGX'!M75)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M74)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N75),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N74*'Input|Fee Based|EGX'!O75*'Input|Fee Based|EGX'!P75/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q75),\"\",'Input|Fee Based|EGX'!Q75)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P74)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R75),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q74*'Input|Fee Based|EGX'!S75*'Input|Fee Based|EGX'!T75/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V75),\"\",'Input|Fee Based|EGX'!$V75)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U74)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W75),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V74*'Input|Fee Based|EGX'!X75*'Input|Fee Based|EGX'!Y75/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V74*'Input|Fee Based|EGX'!X75*'Input|Fee Based|EGX'!Z75/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA75),\"\",'Input|Fee Based|EGX'!$AA75)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z74)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB75),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA74*'Input|Fee Based|EGX'!AC75*'Input|Fee Based|EGX'!AD75/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA74*'Input|Fee Based|EGX'!AC75*'Input|Fee Based|EGX'!AE75/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF75),\"\",'Input|Fee Based|EGX'!$AF75)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE74)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG75),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF74*'Input|Fee Based|EGX'!AH75*'Input|Fee Based|EGX'!AI75/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF74*'Input|Fee Based|EGX'!AH75*'Input|Fee Based|EGX'!AJ75/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK75),\"\",'Input|Fee Based|EGX'!$AK75)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ74)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL75),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK74*'Input|Fee Based|EGX'!AM75*'Input|Fee Based|EGX'!AN75/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK74*'Input|Fee Based|EGX'!AM75*'Input|Fee Based|EGX'!AO75/'Input|Setup'!$E$19,0)","v":0},0,186.27227876461632,0,{"$f":"'Input|Fee Based|EGX'!AQ75*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS75*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":39.489723098098658},{"$f":"'Input|Fee Based|EGX'!AT75*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,400.03585543622086,135.55638682193421,{"$f":"$AV74*'Input|Fee Based|EGX'!AX75","v":0},{"$f":"SUM($AV74,$AX74:$AZ74)*'Input|Fee Based|EGX'!$AY75","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A76","v":66},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B76),\"\",'Input|Fee Based|EGX'!B76)","v":"POASPBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C76),\"\",'Input|Fee Based|EGX'!C76)","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D76),\"\",'Input|Fee Based|EGX'!D76)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E76),\"\",'Input|Fee Based|EGX'!E76)","v":"Point of attachment relocation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F76),\"\",'Input|Fee Based|EGX'!F76)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G76),\"\",'Input|Fee Based|EGX'!G76)","v":"No CT"},1039.8132145964655,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I76),\"\",'Input|Fee Based|EGX'!I76)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J75)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J76),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K75*'Input|Fee Based|EGX'!K76*'Input|Fee Based|EGX'!L76/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M76),\"\",'Input|Fee Based|EGX'!M76)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M75)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N76),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N75*'Input|Fee Based|EGX'!O76*'Input|Fee Based|EGX'!P76/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q76),\"\",'Input|Fee Based|EGX'!Q76)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P75)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R76),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q75*'Input|Fee Based|EGX'!S76*'Input|Fee Based|EGX'!T76/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(OR(\nAND(K75<>0,L75=\"\"),\nAND(N75<>0,O75=\"\"),\nAND(Q75<>0,R75=\"\")),1,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V76),\"\",'Input|Fee Based|EGX'!$V76)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U75)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W76),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V75*'Input|Fee Based|EGX'!X76*'Input|Fee Based|EGX'!Y76/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V75*'Input|Fee Based|EGX'!X76*'Input|Fee Based|EGX'!Z76/'Input|Setup'!$E$19,0)","v":123.51727243098807},179.90559245383045,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA76),\"\",'Input|Fee Based|EGX'!$AA76)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z75)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB76),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA75*'Input|Fee Based|EGX'!AC76*'Input|Fee Based|EGX'!AD76/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA75*'Input|Fee Based|EGX'!AC76*'Input|Fee Based|EGX'!AE76/'Input|Setup'!$E$19,0)","v":123.51727243098807},179.90559245383045,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF76),\"\",'Input|Fee Based|EGX'!$AF76)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE75)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG76),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF75*'Input|Fee Based|EGX'!AH76*'Input|Fee Based|EGX'!AI76/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF75*'Input|Fee Based|EGX'!AH76*'Input|Fee Based|EGX'!AJ76/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK76),\"\",'Input|Fee Based|EGX'!$AK76)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ75)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL76),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK75*'Input|Fee Based|EGX'!AM76*'Input|Fee Based|EGX'!AN76/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK75*'Input|Fee Based|EGX'!AM76*'Input|Fee Based|EGX'!AO76/'Input|Setup'!$E$19,0)","v":0},0,359.8111849076609,{"$f":"IF(OR(\nAND(V75<>0,Y75=\"\"),\nAND(AA75<>0,AD75=\"\"),\nAND(AF75<>0,AI75=\"\"),\nAND(AK75<>0,AN75=\"\")),1,0)","v":0},{"$f":"'Input|Fee Based|EGX'!AQ76*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS76*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":76.279971200424129},{"$f":"'Input|Fee Based|EGX'!AT76*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,286.77686806392006,97.177379303824495,{"$f":"$AV75*'Input|Fee Based|EGX'!AX76","v":0},{"$f":"SUM($AV75,$AX75:$AZ75)*'Input|Fee Based|EGX'!$AY76","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A77","v":67},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B77),\"\",'Input|Fee Based|EGX'!B77)","v":"POASPTCBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C77),\"\",'Input|Fee Based|EGX'!C77)","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D77),\"\",'Input|Fee Based|EGX'!D77)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E77),\"\",'Input|Fee Based|EGX'!E77)","v":"Point of attachment relocation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F77),\"\",'Input|Fee Based|EGX'!F77)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G77),\"\",'Input|Fee Based|EGX'!G77)","v":"Traffic Control"},2132.3597975163952,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I77),\"\",'Input|Fee Based|EGX'!I77)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J76)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J77),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K76*'Input|Fee Based|EGX'!K77*'Input|Fee Based|EGX'!L77/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M77),\"\",'Input|Fee Based|EGX'!M77)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M76)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N77),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N76*'Input|Fee Based|EGX'!O77*'Input|Fee Based|EGX'!P77/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q77),\"\",'Input|Fee Based|EGX'!Q77)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P76)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R77),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q76*'Input|Fee Based|EGX'!S77*'Input|Fee Based|EGX'!T77/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V77),\"\",'Input|Fee Based|EGX'!$V77)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U76)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W77),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V76*'Input|Fee Based|EGX'!X77*'Input|Fee Based|EGX'!Y77/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V76*'Input|Fee Based|EGX'!X77*'Input|Fee Based|EGX'!Z77/'Input|Setup'!$E$19,0)","v":123.51727243098807},179.90559245383045,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA77),\"\",'Input|Fee Based|EGX'!$AA77)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z76)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB77),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA76*'Input|Fee Based|EGX'!AC77*'Input|Fee Based|EGX'!AD77/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA76*'Input|Fee Based|EGX'!AC77*'Input|Fee Based|EGX'!AE77/'Input|Setup'!$E$19,0)","v":123.51727243098807},179.90559245383045,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF77),\"\",'Input|Fee Based|EGX'!$AF77)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE76)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG77),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF76*'Input|Fee Based|EGX'!AH77*'Input|Fee Based|EGX'!AI77/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF76*'Input|Fee Based|EGX'!AH77*'Input|Fee Based|EGX'!AJ77/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK77),\"\",'Input|Fee Based|EGX'!$AK77)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ76)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL77),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK76*'Input|Fee Based|EGX'!AM77*'Input|Fee Based|EGX'!AN77/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK76*'Input|Fee Based|EGX'!AM77*'Input|Fee Based|EGX'!AO77/'Input|Setup'!$E$19,0)","v":0},0,359.8111849076609,0,{"$f":"'Input|Fee Based|EGX'!AQ77*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS77*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":76.279971200424129},{"$f":"'Input|Fee Based|EGX'!AT77*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,588.09741570218853,199.28303847907409,{"$f":"$AV76*'Input|Fee Based|EGX'!AX77","v":0},{"$f":"SUM($AV76,$AX76:$AZ76)*'Input|Fee Based|EGX'!$AY77","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A78","v":68},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B78),\"\",'Input|Fee Based|EGX'!B78)","v":"POASPAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C78),\"\",'Input|Fee Based|EGX'!C78)","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D78),\"\",'Input|Fee Based|EGX'!D78)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E78),\"\",'Input|Fee Based|EGX'!E78)","v":"Point of attachment relocation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F78),\"\",'Input|Fee Based|EGX'!F78)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G78),\"\",'Input|Fee Based|EGX'!G78)","v":"No CT"},1134.6928631517164,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I78),\"\",'Input|Fee Based|EGX'!I78)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J77)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J78),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K77*'Input|Fee Based|EGX'!K78*'Input|Fee Based|EGX'!L78/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M78),\"\",'Input|Fee Based|EGX'!M78)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M77)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N78),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N77*'Input|Fee Based|EGX'!O78*'Input|Fee Based|EGX'!P78/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q78),\"\",'Input|Fee Based|EGX'!Q78)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P77)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R78),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q77*'Input|Fee Based|EGX'!S78*'Input|Fee Based|EGX'!T78/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V78),\"\",'Input|Fee Based|EGX'!$V78)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U77)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W78),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V77*'Input|Fee Based|EGX'!X78*'Input|Fee Based|EGX'!Y78/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V77*'Input|Fee Based|EGX'!X78*'Input|Fee Based|EGX'!Z78/'Input|Setup'!$E$19,0)","v":140.46762005200574},204.59414224966054,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA78),\"\",'Input|Fee Based|EGX'!$AA78)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z77)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB78),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA77*'Input|Fee Based|EGX'!AC78*'Input|Fee Based|EGX'!AD78/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA77*'Input|Fee Based|EGX'!AC78*'Input|Fee Based|EGX'!AE78/'Input|Setup'!$E$19,0)","v":140.46762005200574},204.59414224966054,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF78),\"\",'Input|Fee Based|EGX'!$AF78)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE77)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG78),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF77*'Input|Fee Based|EGX'!AH78*'Input|Fee Based|EGX'!AI78/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF77*'Input|Fee Based|EGX'!AH78*'Input|Fee Based|EGX'!AJ78/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK78),\"\",'Input|Fee Based|EGX'!$AK78)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ77)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL78),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK77*'Input|Fee Based|EGX'!AM78*'Input|Fee Based|EGX'!AN78/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK77*'Input|Fee Based|EGX'!AM78*'Input|Fee Based|EGX'!AO78/'Input|Setup'!$E$19,0)","v":0},0,409.18828449932107,0,{"$f":"'Input|Fee Based|EGX'!AQ78*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS78*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":86.747916313856066},{"$f":"'Input|Fee Based|EGX'!AT78*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,312.94434513934823,106.04450607855527,{"$f":"$AV77*'Input|Fee Based|EGX'!AX78","v":0},{"$f":"SUM($AV77,$AX77:$AZ77)*'Input|Fee Based|EGX'!$AY78","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A79","v":69},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B79),\"\",'Input|Fee Based|EGX'!B79)","v":"POASPTCAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C79),\"\",'Input|Fee Based|EGX'!C79)","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D79),\"\",'Input|Fee Based|EGX'!D79)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E79),\"\",'Input|Fee Based|EGX'!E79)","v":"Point of attachment relocation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F79),\"\",'Input|Fee Based|EGX'!F79)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G79),\"\",'Input|Fee Based|EGX'!G79)","v":"Traffic Control"},2227.2394460716464,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I79),\"\",'Input|Fee Based|EGX'!I79)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J78)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J79),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K78*'Input|Fee Based|EGX'!K79*'Input|Fee Based|EGX'!L79/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M79),\"\",'Input|Fee Based|EGX'!M79)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M78)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N79),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N78*'Input|Fee Based|EGX'!O79*'Input|Fee Based|EGX'!P79/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q79),\"\",'Input|Fee Based|EGX'!Q79)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P78)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R79),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q78*'Input|Fee Based|EGX'!S79*'Input|Fee Based|EGX'!T79/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V79),\"\",'Input|Fee Based|EGX'!$V79)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U78)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W79),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V78*'Input|Fee Based|EGX'!X79*'Input|Fee Based|EGX'!Y79/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V78*'Input|Fee Based|EGX'!X79*'Input|Fee Based|EGX'!Z79/'Input|Setup'!$E$19,0)","v":140.46762005200574},204.59414224966054,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA79),\"\",'Input|Fee Based|EGX'!$AA79)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z78)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB79),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA78*'Input|Fee Based|EGX'!AC79*'Input|Fee Based|EGX'!AD79/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA78*'Input|Fee Based|EGX'!AC79*'Input|Fee Based|EGX'!AE79/'Input|Setup'!$E$19,0)","v":140.46762005200574},204.59414224966054,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF79),\"\",'Input|Fee Based|EGX'!$AF79)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE78)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG79),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF78*'Input|Fee Based|EGX'!AH79*'Input|Fee Based|EGX'!AI79/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF78*'Input|Fee Based|EGX'!AH79*'Input|Fee Based|EGX'!AJ79/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK79),\"\",'Input|Fee Based|EGX'!$AK79)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ78)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL79),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK78*'Input|Fee Based|EGX'!AM79*'Input|Fee Based|EGX'!AN79/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK78*'Input|Fee Based|EGX'!AM79*'Input|Fee Based|EGX'!AO79/'Input|Setup'!$E$19,0)","v":0},0,409.18828449932107,0,{"$f":"'Input|Fee Based|EGX'!AQ79*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS79*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":86.747916313856066},{"$f":"'Input|Fee Based|EGX'!AT79*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,614.26489277761675,208.15016525380489,{"$f":"$AV78*'Input|Fee Based|EGX'!AX79","v":0},{"$f":"SUM($AV78,$AX78:$AZ78)*'Input|Fee Based|EGX'!$AY79","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A80","v":70},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B80),\"\",'Input|Fee Based|EGX'!B80)","v":"POAMPBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C80),\"\",'Input|Fee Based|EGX'!C80)","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D80),\"\",'Input|Fee Based|EGX'!D80)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E80),\"\",'Input|Fee Based|EGX'!E80)","v":"Point of attachment relocation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F80),\"\",'Input|Fee Based|EGX'!F80)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G80),\"\",'Input|Fee Based|EGX'!G80)","v":"No CT"},1200.7932233124211,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I80),\"\",'Input|Fee Based|EGX'!I80)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J79)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J80),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K79*'Input|Fee Based|EGX'!K80*'Input|Fee Based|EGX'!L80/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M80),\"\",'Input|Fee Based|EGX'!M80)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M79)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N80),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N79*'Input|Fee Based|EGX'!O80*'Input|Fee Based|EGX'!P80/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q80),\"\",'Input|Fee Based|EGX'!Q80)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P79)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R80),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q79*'Input|Fee Based|EGX'!S80*'Input|Fee Based|EGX'!T80/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V80),\"\",'Input|Fee Based|EGX'!$V80)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U79)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W80),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V79*'Input|Fee Based|EGX'!X80*'Input|Fee Based|EGX'!Y80/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V79*'Input|Fee Based|EGX'!X80*'Input|Fee Based|EGX'!Z80/'Input|Setup'!$E$19,0)","v":165.405738733671},221.79405875651338,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA80),\"\",'Input|Fee Based|EGX'!$AA80)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z79)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB80),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA79*'Input|Fee Based|EGX'!AC80*'Input|Fee Based|EGX'!AD80/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA79*'Input|Fee Based|EGX'!AC80*'Input|Fee Based|EGX'!AE80/'Input|Setup'!$E$19,0)","v":165.405738733671},221.79405875651338,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF80),\"\",'Input|Fee Based|EGX'!$AF80)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE79)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG80),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF79*'Input|Fee Based|EGX'!AH80*'Input|Fee Based|EGX'!AI80/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF79*'Input|Fee Based|EGX'!AH80*'Input|Fee Based|EGX'!AJ80/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK80),\"\",'Input|Fee Based|EGX'!$AK80)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ79)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL80),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK79*'Input|Fee Based|EGX'!AM80*'Input|Fee Based|EGX'!AN80/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK79*'Input|Fee Based|EGX'!AM80*'Input|Fee Based|EGX'!AO80/'Input|Setup'!$E$19,0)","v":0},0,443.58811751302676,0,{"$f":"'Input|Fee Based|EGX'!AQ80*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS80*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":94.040680912761687},{"$f":"'Input|Fee Based|EGX'!AT80*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,331.1745945713489,112.222019194648,{"$f":"$AV79*'Input|Fee Based|EGX'!AX80","v":0},{"$f":"SUM($AV79,$AX79:$AZ79)*'Input|Fee Based|EGX'!$AY80","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A81","v":71},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B81),\"\",'Input|Fee Based|EGX'!B81)","v":"POAMPTCBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C81),\"\",'Input|Fee Based|EGX'!C81)","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D81),\"\",'Input|Fee Based|EGX'!D81)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E81),\"\",'Input|Fee Based|EGX'!E81)","v":"Point of attachment relocation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F81),\"\",'Input|Fee Based|EGX'!F81)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G81),\"\",'Input|Fee Based|EGX'!G81)","v":"Traffic Control"},2293.3398062323513,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I81),\"\",'Input|Fee Based|EGX'!I81)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J80)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J81),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K80*'Input|Fee Based|EGX'!K81*'Input|Fee Based|EGX'!L81/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M81),\"\",'Input|Fee Based|EGX'!M81)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M80)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N81),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N80*'Input|Fee Based|EGX'!O81*'Input|Fee Based|EGX'!P81/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q81),\"\",'Input|Fee Based|EGX'!Q81)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P80)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R81),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q80*'Input|Fee Based|EGX'!S81*'Input|Fee Based|EGX'!T81/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V81),\"\",'Input|Fee Based|EGX'!$V81)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U80)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W81),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V80*'Input|Fee Based|EGX'!X81*'Input|Fee Based|EGX'!Y81/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V80*'Input|Fee Based|EGX'!X81*'Input|Fee Based|EGX'!Z81/'Input|Setup'!$E$19,0)","v":165.405738733671},221.79405875651338,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA81),\"\",'Input|Fee Based|EGX'!$AA81)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z80)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB81),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA80*'Input|Fee Based|EGX'!AC81*'Input|Fee Based|EGX'!AD81/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA80*'Input|Fee Based|EGX'!AC81*'Input|Fee Based|EGX'!AE81/'Input|Setup'!$E$19,0)","v":165.405738733671},221.79405875651338,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF81),\"\",'Input|Fee Based|EGX'!$AF81)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE80)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG81),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF80*'Input|Fee Based|EGX'!AH81*'Input|Fee Based|EGX'!AI81/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF80*'Input|Fee Based|EGX'!AH81*'Input|Fee Based|EGX'!AJ81/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK81),\"\",'Input|Fee Based|EGX'!$AK81)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ80)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL81),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK80*'Input|Fee Based|EGX'!AM81*'Input|Fee Based|EGX'!AN81/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK80*'Input|Fee Based|EGX'!AM81*'Input|Fee Based|EGX'!AO81/'Input|Setup'!$E$19,0)","v":0},0,443.58811751302676,0,{"$f":"'Input|Fee Based|EGX'!AQ81*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS81*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":94.040680912761687},{"$f":"'Input|Fee Based|EGX'!AT81*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,632.49514220961748,214.3276783698976,{"$f":"$AV80*'Input|Fee Based|EGX'!AX81","v":0},{"$f":"SUM($AV80,$AX80:$AZ80)*'Input|Fee Based|EGX'!$AY81","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A82","v":72},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B82),\"\",'Input|Fee Based|EGX'!B82)","v":"POAMPAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C82),\"\",'Input|Fee Based|EGX'!C82)","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D82),\"\",'Input|Fee Based|EGX'!D82)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E82),\"\",'Input|Fee Based|EGX'!E82)","v":"Point of attachment relocation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F82),\"\",'Input|Fee Based|EGX'!F82)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G82),\"\",'Input|Fee Based|EGX'!G82)","v":"No CT"},1317.7642527253129,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I82),\"\",'Input|Fee Based|EGX'!I82)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J81)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J82),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K81*'Input|Fee Based|EGX'!K82*'Input|Fee Based|EGX'!L82/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M82),\"\",'Input|Fee Based|EGX'!M82)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M81)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N82),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N81*'Input|Fee Based|EGX'!O82*'Input|Fee Based|EGX'!P82/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q82),\"\",'Input|Fee Based|EGX'!Q82)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P81)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R82),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q81*'Input|Fee Based|EGX'!S82*'Input|Fee Based|EGX'!T82/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V82),\"\",'Input|Fee Based|EGX'!$V82)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U81)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W82),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V81*'Input|Fee Based|EGX'!X82*'Input|Fee Based|EGX'!Y82/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V81*'Input|Fee Based|EGX'!X82*'Input|Fee Based|EGX'!Z82/'Input|Setup'!$E$19,0)","v":188.10446511312074},252.23098731077553,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA82),\"\",'Input|Fee Based|EGX'!$AA82)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z81)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB82),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA81*'Input|Fee Based|EGX'!AC82*'Input|Fee Based|EGX'!AD82/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA81*'Input|Fee Based|EGX'!AC82*'Input|Fee Based|EGX'!AE82/'Input|Setup'!$E$19,0)","v":188.10446511312074},252.23098731077553,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF82),\"\",'Input|Fee Based|EGX'!$AF82)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE81)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG82),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF81*'Input|Fee Based|EGX'!AH82*'Input|Fee Based|EGX'!AI82/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF81*'Input|Fee Based|EGX'!AH82*'Input|Fee Based|EGX'!AJ82/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK82),\"\",'Input|Fee Based|EGX'!$AK82)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ81)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL82),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK81*'Input|Fee Based|EGX'!AM82*'Input|Fee Based|EGX'!AN82/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK81*'Input|Fee Based|EGX'!AM82*'Input|Fee Based|EGX'!AO82/'Input|Setup'!$E$19,0)","v":0},0,504.46197462155106,0,{"$f":"'Input|Fee Based|EGX'!AQ82*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS82*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":106.94593861976884},{"$f":"'Input|Fee Based|EGX'!AT82*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,363.43479765239931,123.1537307109579,{"$f":"$AV81*'Input|Fee Based|EGX'!AX82","v":0},{"$f":"SUM($AV81,$AX81:$AZ81)*'Input|Fee Based|EGX'!$AY82","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A83","v":73},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B83),\"\",'Input|Fee Based|EGX'!B83)","v":"POAMPTCAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C83),\"\",'Input|Fee Based|EGX'!C83)","v":"Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required) - Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D83),\"\",'Input|Fee Based|EGX'!D83)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E83),\"\",'Input|Fee Based|EGX'!E83)","v":"Point of attachment relocation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F83),\"\",'Input|Fee Based|EGX'!F83)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G83),\"\",'Input|Fee Based|EGX'!G83)","v":"Traffic Control"},2410.3108356452431,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I83),\"\",'Input|Fee Based|EGX'!I83)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J82)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J83),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K82*'Input|Fee Based|EGX'!K83*'Input|Fee Based|EGX'!L83/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M83),\"\",'Input|Fee Based|EGX'!M83)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M82)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N83),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N82*'Input|Fee Based|EGX'!O83*'Input|Fee Based|EGX'!P83/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q83),\"\",'Input|Fee Based|EGX'!Q83)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P82)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R83),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q82*'Input|Fee Based|EGX'!S83*'Input|Fee Based|EGX'!T83/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V83),\"\",'Input|Fee Based|EGX'!$V83)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U82)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W83),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V82*'Input|Fee Based|EGX'!X83*'Input|Fee Based|EGX'!Y83/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V82*'Input|Fee Based|EGX'!X83*'Input|Fee Based|EGX'!Z83/'Input|Setup'!$E$19,0)","v":188.10446511312074},252.23098731077553,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA83),\"\",'Input|Fee Based|EGX'!$AA83)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z82)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB83),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA82*'Input|Fee Based|EGX'!AC83*'Input|Fee Based|EGX'!AD83/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA82*'Input|Fee Based|EGX'!AC83*'Input|Fee Based|EGX'!AE83/'Input|Setup'!$E$19,0)","v":188.10446511312074},252.23098731077553,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF83),\"\",'Input|Fee Based|EGX'!$AF83)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE82)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG83),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF82*'Input|Fee Based|EGX'!AH83*'Input|Fee Based|EGX'!AI83/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF82*'Input|Fee Based|EGX'!AH83*'Input|Fee Based|EGX'!AJ83/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK83),\"\",'Input|Fee Based|EGX'!$AK83)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ82)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL83),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK82*'Input|Fee Based|EGX'!AM83*'Input|Fee Based|EGX'!AN83/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK82*'Input|Fee Based|EGX'!AM83*'Input|Fee Based|EGX'!AO83/'Input|Setup'!$E$19,0)","v":0},0,504.46197462155106,0,{"$f":"'Input|Fee Based|EGX'!AQ83*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":219.7678111206358},null,{"$f":"'Input|Fee Based|EGX'!AS83*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":106.94593861976884},{"$f":"'Input|Fee Based|EGX'!AT83*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,664.75534529066783,225.25938988620752,{"$f":"$AV82*'Input|Fee Based|EGX'!AX83","v":0},{"$f":"SUM($AV82,$AX82:$AZ82)*'Input|Fee Based|EGX'!$AY83","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A84","v":74},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B84),\"\",'Input|Fee Based|EGX'!B84)","v":"OH2UGSPBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C84),\"\",'Input|Fee Based|EGX'!C84)","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D84),\"\",'Input|Fee Based|EGX'!D84)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E84),\"\",'Input|Fee Based|EGX'!E84)","v":"Re-arrange connection assets at customer's request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F84),\"\",'Input|Fee Based|EGX'!F84)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G84),\"\",'Input|Fee Based|EGX'!G84)","v":"No CT"},789.42119658786021,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I84),\"\",'Input|Fee Based|EGX'!I84)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J83)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J84),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K83*'Input|Fee Based|EGX'!K84*'Input|Fee Based|EGX'!L84/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M84),\"\",'Input|Fee Based|EGX'!M84)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M83)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N84),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N83*'Input|Fee Based|EGX'!O84*'Input|Fee Based|EGX'!P84/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q84),\"\",'Input|Fee Based|EGX'!Q84)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P83)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R84),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q83*'Input|Fee Based|EGX'!S84*'Input|Fee Based|EGX'!T84/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V84),\"\",'Input|Fee Based|EGX'!$V84)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U83)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W84),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V83*'Input|Fee Based|EGX'!X84*'Input|Fee Based|EGX'!Y84/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V83*'Input|Fee Based|EGX'!X84*'Input|Fee Based|EGX'!Z84/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA84),\"\",'Input|Fee Based|EGX'!$AA84)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z83)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB84),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA83*'Input|Fee Based|EGX'!AC84*'Input|Fee Based|EGX'!AD84/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA83*'Input|Fee Based|EGX'!AC84*'Input|Fee Based|EGX'!AE84/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF84),\"\",'Input|Fee Based|EGX'!$AF84)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE83)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG84),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AF83*'Input|Fee Based|EGX'!AH84*'Input|Fee Based|EGX'!AI84/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AF83*'Input|Fee Based|EGX'!AH84*'Input|Fee Based|EGX'!AJ84/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK84),\"\",'Input|Fee Based|EGX'!$AK84)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ83)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL84),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK83*'Input|Fee Based|EGX'!AM84*'Input|Fee Based|EGX'!AN84/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK83*'Input|Fee Based|EGX'!AM84*'Input|Fee Based|EGX'!AO84/'Input|Setup'!$E$19,0)","v":0},0,410.82918873785167,0,{"$f":"'Input|Fee Based|EGX'!AQ84*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS84*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":87.095788012424563},{"$f":"'Input|Fee Based|EGX'!AT84*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,217.71962037296868,73.776599464615302,{"$f":"$AV83*'Input|Fee Based|EGX'!AX84","v":0},{"$f":"SUM($AV83,$AX83:$AZ83)*'Input|Fee Based|EGX'!$AY84","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A85","v":75},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B85),\"\",'Input|Fee Based|EGX'!B85)","v":"OH2UGSPTBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C85),\"\",'Input|Fee Based|EGX'!C85)","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D85),\"\",'Input|Fee Based|EGX'!D85)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E85),\"\",'Input|Fee Based|EGX'!E85)","v":"Re-arrange connection assets at customer's request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F85),\"\",'Input|Fee Based|EGX'!F85)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G85),\"\",'Input|Fee Based|EGX'!G85)","v":"Traffic Control"},1881.9677795077901,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I85),\"\",'Input|Fee Based|EGX'!I85)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J84)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J85),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K84*'Input|Fee Based|EGX'!K85*'Input|Fee Based|EGX'!L85/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M85),\"\",'Input|Fee Based|EGX'!M85)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M84)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N85),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N84*'Input|Fee Based|EGX'!O85*'Input|Fee Based|EGX'!P85/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q85),\"\",'Input|Fee Based|EGX'!Q85)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P84)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R85),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q84*'Input|Fee Based|EGX'!S85*'Input|Fee Based|EGX'!T85/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V85),\"\",'Input|Fee Based|EGX'!$V85)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U84)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W85),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V84*'Input|Fee Based|EGX'!X85*'Input|Fee Based|EGX'!Y85/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V84*'Input|Fee Based|EGX'!X85*'Input|Fee Based|EGX'!Z85/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA85),\"\",'Input|Fee Based|EGX'!$AA85)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z84)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB85),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA84*'Input|Fee Based|EGX'!AC85*'Input|Fee Based|EGX'!AD85/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA84*'Input|Fee Based|EGX'!AC85*'Input|Fee Based|EGX'!AE85/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF85),\"\",'Input|Fee Based|EGX'!$AF85)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE84)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG85),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AF84*'Input|Fee Based|EGX'!AH85*'Input|Fee Based|EGX'!AI85/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AF84*'Input|Fee Based|EGX'!AH85*'Input|Fee Based|EGX'!AJ85/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK85),\"\",'Input|Fee Based|EGX'!$AK85)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ84)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL85),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK84*'Input|Fee Based|EGX'!AM85*'Input|Fee Based|EGX'!AN85/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK84*'Input|Fee Based|EGX'!AM85*'Input|Fee Based|EGX'!AO85/'Input|Setup'!$E$19,0)","v":0},0,410.82918873785167,0,{"$f":"'Input|Fee Based|EGX'!AQ85*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS85*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":87.095788012424563},{"$f":"'Input|Fee Based|EGX'!AT85*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,519.04016801123726,175.88225863986489,{"$f":"$AV84*'Input|Fee Based|EGX'!AX85","v":0},{"$f":"SUM($AV84,$AX84:$AZ84)*'Input|Fee Based|EGX'!$AY85","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A86","v":76},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B86),\"\",'Input|Fee Based|EGX'!B86)","v":"OH2UGSPAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C86),\"\",'Input|Fee Based|EGX'!C86)","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D86),\"\",'Input|Fee Based|EGX'!D86)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E86),\"\",'Input|Fee Based|EGX'!E86)","v":"Re-arrange connection assets at customer's request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F86),\"\",'Input|Fee Based|EGX'!F86)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G86),\"\",'Input|Fee Based|EGX'!G86)","v":"No CT"},867.95944860237751,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I86),\"\",'Input|Fee Based|EGX'!I86)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J85)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J86),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K85*'Input|Fee Based|EGX'!K86*'Input|Fee Based|EGX'!L86/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M86),\"\",'Input|Fee Based|EGX'!M86)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M85)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N86),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N85*'Input|Fee Based|EGX'!O86*'Input|Fee Based|EGX'!P86/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q86),\"\",'Input|Fee Based|EGX'!Q86)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P85)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R86),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q85*'Input|Fee Based|EGX'!S86*'Input|Fee Based|EGX'!T86/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V86),\"\",'Input|Fee Based|EGX'!$V86)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U85)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W86),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V85*'Input|Fee Based|EGX'!X86*'Input|Fee Based|EGX'!Y86/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V85*'Input|Fee Based|EGX'!X86*'Input|Fee Based|EGX'!Z86/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA86),\"\",'Input|Fee Based|EGX'!$AA86)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z85)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB86),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA85*'Input|Fee Based|EGX'!AC86*'Input|Fee Based|EGX'!AD86/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA85*'Input|Fee Based|EGX'!AC86*'Input|Fee Based|EGX'!AE86/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF86),\"\",'Input|Fee Based|EGX'!$AF86)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE85)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG86),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AF85*'Input|Fee Based|EGX'!AH86*'Input|Fee Based|EGX'!AI86/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AF85*'Input|Fee Based|EGX'!AH86*'Input|Fee Based|EGX'!AJ86/'Input|Setup'!$E$19,0)","v":80.554742889774843},136.94306291261722,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK86),\"\",'Input|Fee Based|EGX'!$AK86)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ85)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL86),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK85*'Input|Fee Based|EGX'!AM86*'Input|Fee Based|EGX'!AN86/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK85*'Input|Fee Based|EGX'!AM86*'Input|Fee Based|EGX'!AO86/'Input|Setup'!$E$19,0)","v":0},0,448.41474215836911,0,{"$f":"'Input|Fee Based|EGX'!AQ86*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS86*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":99.047994000149103},{"$f":"'Input|Fee Based|EGX'!AT86*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,239.38019711864789,81.116515325211481,{"$f":"$AV85*'Input|Fee Based|EGX'!AX86","v":0},{"$f":"SUM($AV85,$AX85:$AZ85)*'Input|Fee Based|EGX'!$AY86","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A87","v":77},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B87),\"\",'Input|Fee Based|EGX'!B87)","v":"OH2UGSPTAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C87),\"\",'Input|Fee Based|EGX'!C87)","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Single Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D87),\"\",'Input|Fee Based|EGX'!D87)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E87),\"\",'Input|Fee Based|EGX'!E87)","v":"Re-arrange connection assets at customer's request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F87),\"\",'Input|Fee Based|EGX'!F87)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G87),\"\",'Input|Fee Based|EGX'!G87)","v":"Traffic Control"},1990.3005125596817,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I87),\"\",'Input|Fee Based|EGX'!I87)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J86)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J87),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K86*'Input|Fee Based|EGX'!K87*'Input|Fee Based|EGX'!L87/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M87),\"\",'Input|Fee Based|EGX'!M87)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M86)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N87),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N86*'Input|Fee Based|EGX'!O87*'Input|Fee Based|EGX'!P87/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q87),\"\",'Input|Fee Based|EGX'!Q87)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P86)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R87),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q86*'Input|Fee Based|EGX'!S87*'Input|Fee Based|EGX'!T87/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V87),\"\",'Input|Fee Based|EGX'!$V87)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U86)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W87),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V86*'Input|Fee Based|EGX'!X87*'Input|Fee Based|EGX'!Y87/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V86*'Input|Fee Based|EGX'!X87*'Input|Fee Based|EGX'!Z87/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA87),\"\",'Input|Fee Based|EGX'!$AA87)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z86)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB87),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA86*'Input|Fee Based|EGX'!AC87*'Input|Fee Based|EGX'!AD87/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA86*'Input|Fee Based|EGX'!AC87*'Input|Fee Based|EGX'!AE87/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF87),\"\",'Input|Fee Based|EGX'!$AF87)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE86)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG87),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AF86*'Input|Fee Based|EGX'!AH87*'Input|Fee Based|EGX'!AI87/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AF86*'Input|Fee Based|EGX'!AH87*'Input|Fee Based|EGX'!AJ87/'Input|Setup'!$E$19,0)","v":91.60931742522115},155.73583962287594,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK87),\"\",'Input|Fee Based|EGX'!$AK87)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ86)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL87),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK86*'Input|Fee Based|EGX'!AM87*'Input|Fee Based|EGX'!AN87/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK86*'Input|Fee Based|EGX'!AM87*'Input|Fee Based|EGX'!AO87/'Input|Setup'!$E$19,0)","v":0},0,467.20751886862786,0,{"$f":"'Input|Fee Based|EGX'!AQ87*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS87*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":99.047994000149103},{"$f":"'Input|Fee Based|EGX'!AT87*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,548.91795900034572,186.0066645841471,{"$f":"$AV86*'Input|Fee Based|EGX'!AX87","v":0},{"$f":"SUM($AV86,$AX86:$AZ86)*'Input|Fee Based|EGX'!$AY87","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A88","v":78},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B88),\"\",'Input|Fee Based|EGX'!B88)","v":"OH2UGMPBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C88),\"\",'Input|Fee Based|EGX'!C88)","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D88),\"\",'Input|Fee Based|EGX'!D88)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E88),\"\",'Input|Fee Based|EGX'!E88)","v":"Re-arrange connection assets at customer's request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F88),\"\",'Input|Fee Based|EGX'!F88)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G88),\"\",'Input|Fee Based|EGX'!G88)","v":"No CT"},944.2096665070485,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I88),\"\",'Input|Fee Based|EGX'!I88)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J87)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J88),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K87*'Input|Fee Based|EGX'!K88*'Input|Fee Based|EGX'!L88/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M88),\"\",'Input|Fee Based|EGX'!M88)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M87)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N88),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N87*'Input|Fee Based|EGX'!O88*'Input|Fee Based|EGX'!P88/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q88),\"\",'Input|Fee Based|EGX'!Q88)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P87)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R88),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q87*'Input|Fee Based|EGX'!S88*'Input|Fee Based|EGX'!T88/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V88),\"\",'Input|Fee Based|EGX'!$V88)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U87)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W88),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V87*'Input|Fee Based|EGX'!X88*'Input|Fee Based|EGX'!Y88/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V87*'Input|Fee Based|EGX'!X88*'Input|Fee Based|EGX'!Z88/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA88),\"\",'Input|Fee Based|EGX'!$AA88)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z87)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB88),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA87*'Input|Fee Based|EGX'!AC88*'Input|Fee Based|EGX'!AD88/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA87*'Input|Fee Based|EGX'!AC88*'Input|Fee Based|EGX'!AE88/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF88),\"\",'Input|Fee Based|EGX'!$AF88)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE87)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG88),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AF87*'Input|Fee Based|EGX'!AH88*'Input|Fee Based|EGX'!AI88/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AF87*'Input|Fee Based|EGX'!AH88*'Input|Fee Based|EGX'!AJ88/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK88),\"\",'Input|Fee Based|EGX'!$AK88)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ87)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL88),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK87*'Input|Fee Based|EGX'!AM88*'Input|Fee Based|EGX'!AN88/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK87*'Input|Fee Based|EGX'!AM88*'Input|Fee Based|EGX'!AO88/'Input|Setup'!$E$19,0)","v":0},0,491.38393162762645,0,{"$f":"'Input|Fee Based|EGX'!AQ88*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS88*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":104.17339350505684},{"$f":"'Input|Fee Based|EGX'!AT88*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,260.40974201472727,88.242599359637893,{"$f":"$AV87*'Input|Fee Based|EGX'!AX88","v":0},{"$f":"SUM($AV87,$AX87:$AZ87)*'Input|Fee Based|EGX'!$AY88","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A89","v":79},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B89),\"\",'Input|Fee Based|EGX'!B89)","v":"OH2UGMPTBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C89),\"\",'Input|Fee Based|EGX'!C89)","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D89),\"\",'Input|Fee Based|EGX'!D89)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E89),\"\",'Input|Fee Based|EGX'!E89)","v":"Re-arrange connection assets at customer's request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F89),\"\",'Input|Fee Based|EGX'!F89)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G89),\"\",'Input|Fee Based|EGX'!G89)","v":"Traffic Control"},2036.7562494269782,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I89),\"\",'Input|Fee Based|EGX'!I89)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J88)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J89),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K88*'Input|Fee Based|EGX'!K89*'Input|Fee Based|EGX'!L89/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M89),\"\",'Input|Fee Based|EGX'!M89)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M88)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N89),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N88*'Input|Fee Based|EGX'!O89*'Input|Fee Based|EGX'!P89/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q89),\"\",'Input|Fee Based|EGX'!Q89)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P88)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R89),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q88*'Input|Fee Based|EGX'!S89*'Input|Fee Based|EGX'!T89/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V89),\"\",'Input|Fee Based|EGX'!$V89)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U88)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W89),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V88*'Input|Fee Based|EGX'!X89*'Input|Fee Based|EGX'!Y89/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V88*'Input|Fee Based|EGX'!X89*'Input|Fee Based|EGX'!Z89/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA89),\"\",'Input|Fee Based|EGX'!$AA89)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z88)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB89),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA88*'Input|Fee Based|EGX'!AC89*'Input|Fee Based|EGX'!AD89/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA88*'Input|Fee Based|EGX'!AC89*'Input|Fee Based|EGX'!AE89/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF89),\"\",'Input|Fee Based|EGX'!$AF89)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE88)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG89),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AF88*'Input|Fee Based|EGX'!AH89*'Input|Fee Based|EGX'!AI89/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AF88*'Input|Fee Based|EGX'!AH89*'Input|Fee Based|EGX'!AJ89/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK89),\"\",'Input|Fee Based|EGX'!$AK89)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ88)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL89),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK88*'Input|Fee Based|EGX'!AM89*'Input|Fee Based|EGX'!AN89/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK88*'Input|Fee Based|EGX'!AM89*'Input|Fee Based|EGX'!AO89/'Input|Setup'!$E$19,0)","v":0},0,491.38393162762645,0,{"$f":"'Input|Fee Based|EGX'!AQ89*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS89*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":104.17339350505684},{"$f":"'Input|Fee Based|EGX'!AT89*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,561.73028965299579,190.34825853488749,{"$f":"$AV88*'Input|Fee Based|EGX'!AX89","v":0},{"$f":"SUM($AV88,$AX88:$AZ88)*'Input|Fee Based|EGX'!$AY89","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A90","v":80},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B90),\"\",'Input|Fee Based|EGX'!B90)","v":"OH2UGMPAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C90),\"\",'Input|Fee Based|EGX'!C90)","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D90),\"\",'Input|Fee Based|EGX'!D90)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E90),\"\",'Input|Fee Based|EGX'!E90)","v":"Re-arrange connection assets at customer's request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F90),\"\",'Input|Fee Based|EGX'!F90)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G90),\"\",'Input|Fee Based|EGX'!G90)","v":"No CT"},1073.7841119220557,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I90),\"\",'Input|Fee Based|EGX'!I90)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J89)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J90),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K89*'Input|Fee Based|EGX'!K90*'Input|Fee Based|EGX'!L90/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M90),\"\",'Input|Fee Based|EGX'!M90)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M89)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N90),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N89*'Input|Fee Based|EGX'!O90*'Input|Fee Based|EGX'!P90/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q90),\"\",'Input|Fee Based|EGX'!Q90)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P89)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R90),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q89*'Input|Fee Based|EGX'!S90*'Input|Fee Based|EGX'!T90/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V90),\"\",'Input|Fee Based|EGX'!$V90)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U89)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W90),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V89*'Input|Fee Based|EGX'!X90*'Input|Fee Based|EGX'!Y90/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V89*'Input|Fee Based|EGX'!X90*'Input|Fee Based|EGX'!Z90/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA90),\"\",'Input|Fee Based|EGX'!$AA90)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z89)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB90),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA89*'Input|Fee Based|EGX'!AC90*'Input|Fee Based|EGX'!AD90/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA89*'Input|Fee Based|EGX'!AC90*'Input|Fee Based|EGX'!AE90/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF90),\"\",'Input|Fee Based|EGX'!$AF90)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE89)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG90),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AF89*'Input|Fee Based|EGX'!AH90*'Input|Fee Based|EGX'!AI90/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AF89*'Input|Fee Based|EGX'!AH90*'Input|Fee Based|EGX'!AJ90/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK90),\"\",'Input|Fee Based|EGX'!$AK90)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ89)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL90),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK89*'Input|Fee Based|EGX'!AM90*'Input|Fee Based|EGX'!AN90/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK89*'Input|Fee Based|EGX'!AM90*'Input|Fee Based|EGX'!AO90/'Input|Setup'!$E$19,0)","v":0},0,558.81683629384895,0,{"$f":"'Input|Fee Based|EGX'!AQ90*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS90*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":118.46916929429599},{"$f":"'Input|Fee Based|EGX'!AT90*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,296.14592339385683,100.35218294005381,{"$f":"$AV89*'Input|Fee Based|EGX'!AX90","v":0},{"$f":"SUM($AV89,$AX89:$AZ89)*'Input|Fee Based|EGX'!$AY90","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A91","v":81},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B91),\"\",'Input|Fee Based|EGX'!B91)","v":"OH2UGMPTAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C91),\"\",'Input|Fee Based|EGX'!C91)","v":"Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service - Multi Phase"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D91),\"\",'Input|Fee Based|EGX'!D91)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E91),\"\",'Input|Fee Based|EGX'!E91)","v":"Re-arrange connection assets at customer's request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F91),\"\",'Input|Fee Based|EGX'!F91)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G91),\"\",'Input|Fee Based|EGX'!G91)","v":"Traffic Control"},2166.3306948419859,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I91),\"\",'Input|Fee Based|EGX'!I91)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J90)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J91),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K90*'Input|Fee Based|EGX'!K91*'Input|Fee Based|EGX'!L91/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M91),\"\",'Input|Fee Based|EGX'!M91)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M90)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N91),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N90*'Input|Fee Based|EGX'!O91*'Input|Fee Based|EGX'!P91/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q91),\"\",'Input|Fee Based|EGX'!Q91)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P90)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R91),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q90*'Input|Fee Based|EGX'!S91*'Input|Fee Based|EGX'!T91/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V91),\"\",'Input|Fee Based|EGX'!$V91)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U90)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W91),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V90*'Input|Fee Based|EGX'!X91*'Input|Fee Based|EGX'!Y91/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V90*'Input|Fee Based|EGX'!X91*'Input|Fee Based|EGX'!Z91/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA91),\"\",'Input|Fee Based|EGX'!$AA91)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z90)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB91),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA90*'Input|Fee Based|EGX'!AC91*'Input|Fee Based|EGX'!AD91/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA90*'Input|Fee Based|EGX'!AC91*'Input|Fee Based|EGX'!AE91/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF91),\"\",'Input|Fee Based|EGX'!$AF91)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE90)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG91),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AF90*'Input|Fee Based|EGX'!AH91*'Input|Fee Based|EGX'!AI91/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AF90*'Input|Fee Based|EGX'!AH91*'Input|Fee Based|EGX'!AJ91/'Input|Setup'!$E$19,0)","v":122.14575656696152},186.27227876461632,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK91),\"\",'Input|Fee Based|EGX'!$AK91)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ90)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL91),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK90*'Input|Fee Based|EGX'!AM91*'Input|Fee Based|EGX'!AN91/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK90*'Input|Fee Based|EGX'!AM91*'Input|Fee Based|EGX'!AO91/'Input|Setup'!$E$19,0)","v":0},0,558.81683629384895,0,{"$f":"'Input|Fee Based|EGX'!AQ91*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS91*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":118.46916929429599},{"$f":"'Input|Fee Based|EGX'!AT91*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,597.46647103212547,202.45784211530344,{"$f":"$AV90*'Input|Fee Based|EGX'!AX91","v":0},{"$f":"SUM($AV90,$AX90:$AZ90)*'Input|Fee Based|EGX'!$AY91","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A92","v":82},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B92),\"\",'Input|Fee Based|EGX'!B92)","v":"RM1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C92),\"\",'Input|Fee Based|EGX'!C92)","v":"Removal of Meter"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D92),\"\",'Input|Fee Based|EGX'!D92)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E92),\"\",'Input|Fee Based|EGX'!E92)","v":"Removal of a meter (Type 5 & 6)\n"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F92),\"\",'Input|Fee Based|EGX'!F92)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G92),\"\",'Input|Fee Based|EGX'!G92)","v":"No CT"},199.54443654010549,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I92),\"\",'Input|Fee Based|EGX'!I92)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J91)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J92),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K91*'Input|Fee Based|EGX'!K92*'Input|Fee Based|EGX'!L92/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M92),\"\",'Input|Fee Based|EGX'!M92)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M91)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N92),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N91*'Input|Fee Based|EGX'!O92*'Input|Fee Based|EGX'!P92/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q92),\"\",'Input|Fee Based|EGX'!Q92)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P91)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R92),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q91*'Input|Fee Based|EGX'!S92*'Input|Fee Based|EGX'!T92/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V92),\"\",'Input|Fee Based|EGX'!$V92)","v":"50% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U91)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W92),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":53.703161926516557},{"$f":"IFERROR(V91*'Input|Fee Based|EGX'!X92*'Input|Fee Based|EGX'!Y92/'Input|Setup'!$E$19,0)","v":28.194160011421193},{"$f":"IFERROR(V91*'Input|Fee Based|EGX'!X92*'Input|Fee Based|EGX'!Z92/'Input|Setup'!$E$19,0)","v":21.481264770606625},49.675424782027818,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA92),\"\",'Input|Fee Based|EGX'!$AA92)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z91)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB92),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA91*'Input|Fee Based|EGX'!AC92*'Input|Fee Based|EGX'!AD92/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA91*'Input|Fee Based|EGX'!AC92*'Input|Fee Based|EGX'!AE92/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF92),\"\",'Input|Fee Based|EGX'!$AF92)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE91)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG92),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF91*'Input|Fee Based|EGX'!AH92*'Input|Fee Based|EGX'!AI92/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF91*'Input|Fee Based|EGX'!AH92*'Input|Fee Based|EGX'!AJ92/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK92),\"\",'Input|Fee Based|EGX'!$AK92)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ91)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL92),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK91*'Input|Fee Based|EGX'!AM92*'Input|Fee Based|EGX'!AN92/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK91*'Input|Fee Based|EGX'!AM92*'Input|Fee Based|EGX'!AO92/'Input|Setup'!$E$19,0)","v":0},0,49.675424782027818,0,{"$f":"'Input|Fee Based|EGX'!AQ92*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS92*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":5.2655950268949496},{"$f":"'Input|Fee Based|EGX'!AT92*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,55.033661572342183,18.648739144127131,{"$f":"$AV91*'Input|Fee Based|EGX'!AX92","v":0},{"$f":"SUM($AV91,$AX91:$AZ91)*'Input|Fee Based|EGX'!$AY92","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A93","v":83},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B93),\"\",'Input|Fee Based|EGX'!B93)","v":"RM2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C93),\"\",'Input|Fee Based|EGX'!C93)","v":"Removal of Meter"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D93),\"\",'Input|Fee Based|EGX'!D93)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E93),\"\",'Input|Fee Based|EGX'!E93)","v":"Removal of a meter (Type 5 & 6)\n"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F93),\"\",'Input|Fee Based|EGX'!F93)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G93),\"\",'Input|Fee Based|EGX'!G93)","v":"CT"},199.54443654010549,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I93),\"\",'Input|Fee Based|EGX'!I93)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J92)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J93),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K92*'Input|Fee Based|EGX'!K93*'Input|Fee Based|EGX'!L93/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M93),\"\",'Input|Fee Based|EGX'!M93)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M92)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N93),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N92*'Input|Fee Based|EGX'!O93*'Input|Fee Based|EGX'!P93/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q93),\"\",'Input|Fee Based|EGX'!Q93)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P92)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R93),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q92*'Input|Fee Based|EGX'!S93*'Input|Fee Based|EGX'!T93/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V93),\"\",'Input|Fee Based|EGX'!$V93)","v":"50% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U92)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W93),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":53.703161926516557},{"$f":"IFERROR(V92*'Input|Fee Based|EGX'!X93*'Input|Fee Based|EGX'!Y93/'Input|Setup'!$E$19,0)","v":28.194160011421193},{"$f":"IFERROR(V92*'Input|Fee Based|EGX'!X93*'Input|Fee Based|EGX'!Z93/'Input|Setup'!$E$19,0)","v":21.481264770606625},49.675424782027818,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA93),\"\",'Input|Fee Based|EGX'!$AA93)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z92)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB93),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA92*'Input|Fee Based|EGX'!AC93*'Input|Fee Based|EGX'!AD93/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA92*'Input|Fee Based|EGX'!AC93*'Input|Fee Based|EGX'!AE93/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF93),\"\",'Input|Fee Based|EGX'!$AF93)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE92)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG93),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF92*'Input|Fee Based|EGX'!AH93*'Input|Fee Based|EGX'!AI93/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF92*'Input|Fee Based|EGX'!AH93*'Input|Fee Based|EGX'!AJ93/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK93),\"\",'Input|Fee Based|EGX'!$AK93)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ92)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL93),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK92*'Input|Fee Based|EGX'!AM93*'Input|Fee Based|EGX'!AN93/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK92*'Input|Fee Based|EGX'!AM93*'Input|Fee Based|EGX'!AO93/'Input|Setup'!$E$19,0)","v":0},0,49.675424782027818,0,{"$f":"'Input|Fee Based|EGX'!AQ93*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS93*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":5.2655950268949496},{"$f":"'Input|Fee Based|EGX'!AT93*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,55.033661572342183,18.648739144127131,{"$f":"$AV92*'Input|Fee Based|EGX'!AX93","v":0},{"$f":"SUM($AV92,$AX92:$AZ92)*'Input|Fee Based|EGX'!$AY93","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A94","v":84},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B94),\"\",'Input|Fee Based|EGX'!B94)","v":"RM1MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C94),\"\",'Input|Fee Based|EGX'!C94)","v":"Removal of Meter"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D94),\"\",'Input|Fee Based|EGX'!D94)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E94),\"\",'Input|Fee Based|EGX'!E94)","v":"Removal of a meter (Type 5 & 6)\n"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F94),\"\",'Input|Fee Based|EGX'!F94)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G94),\"\",'Input|Fee Based|EGX'!G94)","v":"No CT"},229.25937276898031,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I94),\"\",'Input|Fee Based|EGX'!I94)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J93)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J94),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K93*'Input|Fee Based|EGX'!K94*'Input|Fee Based|EGX'!L94/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M94),\"\",'Input|Fee Based|EGX'!M94)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M93)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N94),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N93*'Input|Fee Based|EGX'!O94*'Input|Fee Based|EGX'!P94/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q94),\"\",'Input|Fee Based|EGX'!Q94)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P93)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R94),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q93*'Input|Fee Based|EGX'!S94*'Input|Fee Based|EGX'!T94/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V94),\"\",'Input|Fee Based|EGX'!$V94)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U93)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W94),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V93*'Input|Fee Based|EGX'!X94*'Input|Fee Based|EGX'!Y94/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V93*'Input|Fee Based|EGX'!X94*'Input|Fee Based|EGX'!Z94/'Input|Setup'!$E$19,0)","v":48.858302626784614},112.98482482443941,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA94),\"\",'Input|Fee Based|EGX'!$AA94)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z93)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB94),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA93*'Input|Fee Based|EGX'!AC94*'Input|Fee Based|EGX'!AD94/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA93*'Input|Fee Based|EGX'!AC94*'Input|Fee Based|EGX'!AE94/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF94),\"\",'Input|Fee Based|EGX'!$AF94)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE93)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG94),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF93*'Input|Fee Based|EGX'!AH94*'Input|Fee Based|EGX'!AI94/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF93*'Input|Fee Based|EGX'!AH94*'Input|Fee Based|EGX'!AJ94/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK94),\"\",'Input|Fee Based|EGX'!$AK94)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ93)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL94),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK93*'Input|Fee Based|EGX'!AM94*'Input|Fee Based|EGX'!AN94/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK93*'Input|Fee Based|EGX'!AM94*'Input|Fee Based|EGX'!AO94/'Input|Setup'!$E$19,0)","v":0},0,112.98482482443941,0,{"$f":"'Input|Fee Based|EGX'!AQ94*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS94*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":23.952782862781159},{"$f":"'Input|Fee Based|EGX'!AT94*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,63.228937634248076,21.42579524263321,{"$f":"$AV93*'Input|Fee Based|EGX'!AX94","v":0},{"$f":"SUM($AV93,$AX93:$AZ93)*'Input|Fee Based|EGX'!$AY94","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A95","v":85},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B95),\"\",'Input|Fee Based|EGX'!B95)","v":"MIMT1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C95),\"\",'Input|Fee Based|EGX'!C95)","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D95),\"\",'Input|Fee Based|EGX'!D95)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E95),\"\",'Input|Fee Based|EGX'!E95)","v":"Meter test"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F95),\"\",'Input|Fee Based|EGX'!F95)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G95),\"\",'Input|Fee Based|EGX'!G95)","v":"No CT"},543.59589467668491,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I95),\"\",'Input|Fee Based|EGX'!I95)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J94)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J95),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K94*'Input|Fee Based|EGX'!K95*'Input|Fee Based|EGX'!L95/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M95),\"\",'Input|Fee Based|EGX'!M95)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M94)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N95),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N94*'Input|Fee Based|EGX'!O95*'Input|Fee Based|EGX'!P95/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q95),\"\",'Input|Fee Based|EGX'!Q95)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P94)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R95),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q94*'Input|Fee Based|EGX'!S95*'Input|Fee Based|EGX'!T95/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V95),\"\",'Input|Fee Based|EGX'!$V95)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U94)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W95),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V94*'Input|Fee Based|EGX'!X95*'Input|Fee Based|EGX'!Y95/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V94*'Input|Fee Based|EGX'!X95*'Input|Fee Based|EGX'!Z95/'Input|Setup'!$E$19,0)","v":220.18296389871787},276.57128392156028,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA95),\"\",'Input|Fee Based|EGX'!$AA95)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z94)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB95),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA94*'Input|Fee Based|EGX'!AC95*'Input|Fee Based|EGX'!AD95/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA94*'Input|Fee Based|EGX'!AC95*'Input|Fee Based|EGX'!AE95/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF95),\"\",'Input|Fee Based|EGX'!$AF95)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE94)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG95),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF94*'Input|Fee Based|EGX'!AH95*'Input|Fee Based|EGX'!AI95/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF94*'Input|Fee Based|EGX'!AH95*'Input|Fee Based|EGX'!AJ95/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK95),\"\",'Input|Fee Based|EGX'!$AK95)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ94)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL95),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK94*'Input|Fee Based|EGX'!AM95*'Input|Fee Based|EGX'!AN95/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK94*'Input|Fee Based|EGX'!AM95*'Input|Fee Based|EGX'!AO95/'Input|Setup'!$E$19,0)","v":0},0,276.57128392156028,0,{"$f":"'Input|Fee Based|EGX'!AQ95*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS95*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":58.633112191370792},{"$f":"'Input|Fee Based|EGX'!AT95*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,149.92185709842406,50.802609260451312,{"$f":"$AV94*'Input|Fee Based|EGX'!AX95","v":0},{"$f":"SUM($AV94,$AX94:$AZ94)*'Input|Fee Based|EGX'!$AY95","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A96","v":86},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B96),\"\",'Input|Fee Based|EGX'!B96)","v":"MIMT2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C96),\"\",'Input|Fee Based|EGX'!C96)","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D96),\"\",'Input|Fee Based|EGX'!D96)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E96),\"\",'Input|Fee Based|EGX'!E96)","v":"Meter test"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F96),\"\",'Input|Fee Based|EGX'!F96)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G96),\"\",'Input|Fee Based|EGX'!G96)","v":"CT"},1123.1927209296455,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I96),\"\",'Input|Fee Based|EGX'!I96)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J95)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J96),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K95*'Input|Fee Based|EGX'!K96*'Input|Fee Based|EGX'!L96/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M96),\"\",'Input|Fee Based|EGX'!M96)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M95)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N96),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N95*'Input|Fee Based|EGX'!O96*'Input|Fee Based|EGX'!P96/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q96),\"\",'Input|Fee Based|EGX'!Q96)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P95)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R96),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q95*'Input|Fee Based|EGX'!S96*'Input|Fee Based|EGX'!T96/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V96),\"\",'Input|Fee Based|EGX'!$V96)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U95)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W96),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V95*'Input|Fee Based|EGX'!X96*'Input|Fee Based|EGX'!Y96/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V95*'Input|Fee Based|EGX'!X96*'Input|Fee Based|EGX'!Z96/'Input|Setup'!$E$19,0)","v":232.71370168157176},289.10202170441414,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA96),\"\",'Input|Fee Based|EGX'!$AA96)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z95)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB96),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA95*'Input|Fee Based|EGX'!AC96*'Input|Fee Based|EGX'!AD96/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA95*'Input|Fee Based|EGX'!AC96*'Input|Fee Based|EGX'!AE96/'Input|Setup'!$E$19,0)","v":232.71370168157176},289.10202170441414,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF96),\"\",'Input|Fee Based|EGX'!$AF96)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE95)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG96),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF95*'Input|Fee Based|EGX'!AH96*'Input|Fee Based|EGX'!AI96/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF95*'Input|Fee Based|EGX'!AH96*'Input|Fee Based|EGX'!AJ96/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK96),\"\",'Input|Fee Based|EGX'!$AK96)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ95)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL96),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK95*'Input|Fee Based|EGX'!AM96*'Input|Fee Based|EGX'!AN96/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK95*'Input|Fee Based|EGX'!AM96*'Input|Fee Based|EGX'!AO96/'Input|Setup'!$E$19,0)","v":0},0,578.20404340882828,0,{"$f":"'Input|Fee Based|EGX'!AQ96*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS96*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":122.57925720267163},{"$f":"'Input|Fee Based|EGX'!AT96*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,309.77264591256449,104.96974220070263,{"$f":"$AV95*'Input|Fee Based|EGX'!AX96","v":0},{"$f":"SUM($AV95,$AX95:$AZ95)*'Input|Fee Based|EGX'!$AY96","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A97","v":87},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B97),\"\",'Input|Fee Based|EGX'!B97)","v":"MIMT1MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C97),\"\",'Input|Fee Based|EGX'!C97)","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D97),\"\",'Input|Fee Based|EGX'!D97)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E97),\"\",'Input|Fee Based|EGX'!E97)","v":"Meter test"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F97),\"\",'Input|Fee Based|EGX'!F97)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G97),\"\",'Input|Fee Based|EGX'!G97)","v":"No CT"},616.52577379004947,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I97),\"\",'Input|Fee Based|EGX'!I97)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J96)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J97),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K96*'Input|Fee Based|EGX'!K97*'Input|Fee Based|EGX'!L97/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M97),\"\",'Input|Fee Based|EGX'!M97)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M96)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N97),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N96*'Input|Fee Based|EGX'!O97*'Input|Fee Based|EGX'!P97/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q97),\"\",'Input|Fee Based|EGX'!Q97)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P96)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R97),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q96*'Input|Fee Based|EGX'!S97*'Input|Fee Based|EGX'!T97/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V97),\"\",'Input|Fee Based|EGX'!$V97)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U96)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W97),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V96*'Input|Fee Based|EGX'!X97*'Input|Fee Based|EGX'!Y97/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V96*'Input|Fee Based|EGX'!X97*'Input|Fee Based|EGX'!Z97/'Input|Setup'!$E$19,0)","v":250.39880096227111},314.5253231599259,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA97),\"\",'Input|Fee Based|EGX'!$AA97)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z96)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB97),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA96*'Input|Fee Based|EGX'!AC97*'Input|Fee Based|EGX'!AD97/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA96*'Input|Fee Based|EGX'!AC97*'Input|Fee Based|EGX'!AE97/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF97),\"\",'Input|Fee Based|EGX'!$AF97)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE96)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG97),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF96*'Input|Fee Based|EGX'!AH97*'Input|Fee Based|EGX'!AI97/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF96*'Input|Fee Based|EGX'!AH97*'Input|Fee Based|EGX'!AJ97/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK97),\"\",'Input|Fee Based|EGX'!$AK97)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ96)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL97),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK96*'Input|Fee Based|EGX'!AM97*'Input|Fee Based|EGX'!AN97/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK96*'Input|Fee Based|EGX'!AM97*'Input|Fee Based|EGX'!AO97/'Input|Setup'!$E$19,0)","v":0},0,314.5253231599259,0,{"$f":"'Input|Fee Based|EGX'!AQ97*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS97*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":66.679368509904293},{"$f":"'Input|Fee Based|EGX'!AT97*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,170.03566410416366,57.618385811177205,{"$f":"$AV96*'Input|Fee Based|EGX'!AX97","v":0},{"$f":"SUM($AV96,$AX96:$AZ96)*'Input|Fee Based|EGX'!$AY97","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A98","v":88},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B98),\"\",'Input|Fee Based|EGX'!B98)","v":"MIMT2MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C98),\"\",'Input|Fee Based|EGX'!C98)","v":"Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D98),\"\",'Input|Fee Based|EGX'!D98)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E98),\"\",'Input|Fee Based|EGX'!E98)","v":"Meter test"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F98),\"\",'Input|Fee Based|EGX'!F98)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G98),\"\",'Input|Fee Based|EGX'!G98)","v":"CT"},1275.6610118915664,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I98),\"\",'Input|Fee Based|EGX'!I98)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J97)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J98),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K97*'Input|Fee Based|EGX'!K98*'Input|Fee Based|EGX'!L98/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M98),\"\",'Input|Fee Based|EGX'!M98)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M97)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N98),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N97*'Input|Fee Based|EGX'!O98*'Input|Fee Based|EGX'!P98/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q98),\"\",'Input|Fee Based|EGX'!Q98)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P97)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R98),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q97*'Input|Fee Based|EGX'!S98*'Input|Fee Based|EGX'!T98/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V98),\"\",'Input|Fee Based|EGX'!$V98)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U97)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W98),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V97*'Input|Fee Based|EGX'!X98*'Input|Fee Based|EGX'!Y98/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V97*'Input|Fee Based|EGX'!X98*'Input|Fee Based|EGX'!Z98/'Input|Setup'!$E$19,0)","v":264.64913922841663},328.77566142607145,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA98),\"\",'Input|Fee Based|EGX'!$AA98)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z97)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB98),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA97*'Input|Fee Based|EGX'!AC98*'Input|Fee Based|EGX'!AD98/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA97*'Input|Fee Based|EGX'!AC98*'Input|Fee Based|EGX'!AE98/'Input|Setup'!$E$19,0)","v":264.64913922841663},328.77566142607145,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF98),\"\",'Input|Fee Based|EGX'!$AF98)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE97)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG98),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF97*'Input|Fee Based|EGX'!AH98*'Input|Fee Based|EGX'!AI98/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF97*'Input|Fee Based|EGX'!AH98*'Input|Fee Based|EGX'!AJ98/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK98),\"\",'Input|Fee Based|EGX'!$AK98)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ97)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL98),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK97*'Input|Fee Based|EGX'!AM98*'Input|Fee Based|EGX'!AN98/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK97*'Input|Fee Based|EGX'!AM98*'Input|Fee Based|EGX'!AO98/'Input|Setup'!$E$19,0)","v":0},0,657.5513228521429,0,{"$f":"'Input|Fee Based|EGX'!AQ98*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS98*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":139.40088044465429},{"$f":"'Input|Fee Based|EGX'!AT98*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,351.82287026760582,119.21890612228492,{"$f":"$AV97*'Input|Fee Based|EGX'!AX98","v":0},{"$f":"SUM($AV97,$AX97:$AZ97)*'Input|Fee Based|EGX'!$AY98","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A99","v":89},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B99),\"\",'Input|Fee Based|EGX'!B99)","v":"MINS1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C99),\"\",'Input|Fee Based|EGX'!C99)","v":"Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D99),\"\",'Input|Fee Based|EGX'!D99)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E99),\"\",'Input|Fee Based|EGX'!E99)","v":"Meter inspection and investigation on request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F99),\"\",'Input|Fee Based|EGX'!F99)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G99),\"\",'Input|Fee Based|EGX'!G99)","v":"No CT"},167.70516333997557,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I99),\"\",'Input|Fee Based|EGX'!I99)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J98)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J99),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K98*'Input|Fee Based|EGX'!K99*'Input|Fee Based|EGX'!L99/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M99),\"\",'Input|Fee Based|EGX'!M99)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M98)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N99),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N98*'Input|Fee Based|EGX'!O99*'Input|Fee Based|EGX'!P99/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q99),\"\",'Input|Fee Based|EGX'!Q99)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P98)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R99),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q98*'Input|Fee Based|EGX'!S99*'Input|Fee Based|EGX'!T99/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V99),\"\",'Input|Fee Based|EGX'!$V99)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U98)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W99),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(V98*'Input|Fee Based|EGX'!X99*'Input|Fee Based|EGX'!Y99/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(V98*'Input|Fee Based|EGX'!X99*'Input|Fee Based|EGX'!Z99/'Input|Setup'!$E$19,0)","v":10.024590226283092},21.302254230851567,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA99),\"\",'Input|Fee Based|EGX'!$AA99)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z98)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB99),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA98*'Input|Fee Based|EGX'!AC99*'Input|Fee Based|EGX'!AD99/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA98*'Input|Fee Based|EGX'!AC99*'Input|Fee Based|EGX'!AE99/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF99),\"\",'Input|Fee Based|EGX'!$AF99)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE98)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG99),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF98*'Input|Fee Based|EGX'!AH99*'Input|Fee Based|EGX'!AI99/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF98*'Input|Fee Based|EGX'!AH99*'Input|Fee Based|EGX'!AJ99/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK99),\"\",'Input|Fee Based|EGX'!$AK99)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ98)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL99),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK98*'Input|Fee Based|EGX'!AM99*'Input|Fee Based|EGX'!AN99/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK98*'Input|Fee Based|EGX'!AM99*'Input|Fee Based|EGX'!AO99/'Input|Setup'!$E$19,0)","v":0},0,21.302254230851567,0,{"$f":"'Input|Fee Based|EGX'!AQ99*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS99*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0.9032155793881067},{"$f":"'Input|Fee Based|EGX'!AT99*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,46.252500762313176,15.673149792987875,{"$f":"$AV98*'Input|Fee Based|EGX'!AX99","v":0},{"$f":"SUM($AV98,$AX98:$AZ98)*'Input|Fee Based|EGX'!$AY99","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A100","v":90},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B100),\"\",'Input|Fee Based|EGX'!B100)","v":"MINS2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C100),\"\",'Input|Fee Based|EGX'!C100)","v":"Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D100),\"\",'Input|Fee Based|EGX'!D100)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E100),\"\",'Input|Fee Based|EGX'!E100)","v":"Meter inspection and investigation on request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F100),\"\",'Input|Fee Based|EGX'!F100)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G100),\"\",'Input|Fee Based|EGX'!G100)","v":"CT"},517.79781635682025,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I100),\"\",'Input|Fee Based|EGX'!I100)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J99)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J100),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K99*'Input|Fee Based|EGX'!K100*'Input|Fee Based|EGX'!L100/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M100),\"\",'Input|Fee Based|EGX'!M100)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M99)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N100),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N99*'Input|Fee Based|EGX'!O100*'Input|Fee Based|EGX'!P100/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q100),\"\",'Input|Fee Based|EGX'!Q100)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P99)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R100),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q99*'Input|Fee Based|EGX'!S100*'Input|Fee Based|EGX'!T100/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V100),\"\",'Input|Fee Based|EGX'!$V100)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U99)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W100),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V99*'Input|Fee Based|EGX'!X100*'Input|Fee Based|EGX'!Y100/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V99*'Input|Fee Based|EGX'!X100*'Input|Fee Based|EGX'!Z100/'Input|Setup'!$E$19,0)","v":75.184426697123186},131.57274671996558,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA100),\"\",'Input|Fee Based|EGX'!$AA100)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z99)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB100),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA99*'Input|Fee Based|EGX'!AC100*'Input|Fee Based|EGX'!AD100/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA99*'Input|Fee Based|EGX'!AC100*'Input|Fee Based|EGX'!AE100/'Input|Setup'!$E$19,0)","v":75.184426697123186},131.57274671996558,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF100),\"\",'Input|Fee Based|EGX'!$AF100)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE99)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG100),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF99*'Input|Fee Based|EGX'!AH100*'Input|Fee Based|EGX'!AI100/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF99*'Input|Fee Based|EGX'!AH100*'Input|Fee Based|EGX'!AJ100/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK100),\"\",'Input|Fee Based|EGX'!$AK100)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ99)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL100),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK99*'Input|Fee Based|EGX'!AM100*'Input|Fee Based|EGX'!AN100/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK99*'Input|Fee Based|EGX'!AM100*'Input|Fee Based|EGX'!AO100/'Input|Setup'!$E$19,0)","v":0},0,263.14549343993116,0,{"$f":"'Input|Fee Based|EGX'!AQ100*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS100*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":55.786844609265415},{"$f":"'Input|Fee Based|EGX'!AT100*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,142.80683682479764,48.391609277947545,{"$f":"$AV99*'Input|Fee Based|EGX'!AX100","v":0},{"$f":"SUM($AV99,$AX99:$AZ99)*'Input|Fee Based|EGX'!$AY100","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A101","v":91},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B101),\"\",'Input|Fee Based|EGX'!B101)","v":"MINSSUBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C101),\"\",'Input|Fee Based|EGX'!C101)","v":"A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D101),\"\",'Input|Fee Based|EGX'!D101)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E101),\"\",'Input|Fee Based|EGX'!E101)","v":"Meter inspection and investigation on request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F101),\"\",'Input|Fee Based|EGX'!F101)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G101),\"\",'Input|Fee Based|EGX'!G101)","v":"No CT"},209.94074840643452,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I101),\"\",'Input|Fee Based|EGX'!I101)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J100)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J101),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K100*'Input|Fee Based|EGX'!K101*'Input|Fee Based|EGX'!L101/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M101),\"\",'Input|Fee Based|EGX'!M101)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M100)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N101),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N100*'Input|Fee Based|EGX'!O101*'Input|Fee Based|EGX'!P101/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q101),\"\",'Input|Fee Based|EGX'!Q101)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P100)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R101),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q100*'Input|Fee Based|EGX'!S101*'Input|Fee Based|EGX'!T101/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V101),\"\",'Input|Fee Based|EGX'!$V101)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U100)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W101),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V100*'Input|Fee Based|EGX'!X101*'Input|Fee Based|EGX'!Y101/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V100*'Input|Fee Based|EGX'!X101*'Input|Fee Based|EGX'!Z101/'Input|Setup'!$E$19,0)","v":46.542740336314345},102.93106035915673,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA101),\"\",'Input|Fee Based|EGX'!$AA101)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z100)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB101),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA100*'Input|Fee Based|EGX'!AC101*'Input|Fee Based|EGX'!AD101/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA100*'Input|Fee Based|EGX'!AC101*'Input|Fee Based|EGX'!AE101/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF101),\"\",'Input|Fee Based|EGX'!$AF101)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE100)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG101),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF100*'Input|Fee Based|EGX'!AH101*'Input|Fee Based|EGX'!AI101/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF100*'Input|Fee Based|EGX'!AH101*'Input|Fee Based|EGX'!AJ101/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK101),\"\",'Input|Fee Based|EGX'!$AK101)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ100)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL101),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK100*'Input|Fee Based|EGX'!AM101*'Input|Fee Based|EGX'!AN101/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK100*'Input|Fee Based|EGX'!AM101*'Input|Fee Based|EGX'!AO101/'Input|Setup'!$E$19,0)","v":0},0,102.93106035915673,0,{"$f":"'Input|Fee Based|EGX'!AQ101*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS101*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":21.821384796141228},{"$f":"'Input|Fee Based|EGX'!AT101*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,57.90092822618891,19.62034282006924,{"$f":"$AV100*'Input|Fee Based|EGX'!AX101","v":0},{"$f":"SUM($AV100,$AX100:$AZ100)*'Input|Fee Based|EGX'!$AY101","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A102","v":92},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B102),\"\",'Input|Fee Based|EGX'!B102)","v":"MINSMUBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C102),\"\",'Input|Fee Based|EGX'!C102)","v":"A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D102),\"\",'Input|Fee Based|EGX'!D102)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E102),\"\",'Input|Fee Based|EGX'!E102)","v":"Meter inspection and investigation on request"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F102),\"\",'Input|Fee Based|EGX'!F102)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G102),\"\",'Input|Fee Based|EGX'!G102)","v":"No CT"},101.58881946300278,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I102),\"\",'Input|Fee Based|EGX'!I102)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J101)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J102),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K101*'Input|Fee Based|EGX'!K102*'Input|Fee Based|EGX'!L102/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M102),\"\",'Input|Fee Based|EGX'!M102)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M101)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N102),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N101*'Input|Fee Based|EGX'!O102*'Input|Fee Based|EGX'!P102/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q102),\"\",'Input|Fee Based|EGX'!Q102)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P101)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R102),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q101*'Input|Fee Based|EGX'!S102*'Input|Fee Based|EGX'!T102/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V102),\"\",'Input|Fee Based|EGX'!$V102)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U101)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W102),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V101*'Input|Fee Based|EGX'!X102*'Input|Fee Based|EGX'!Y102/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V101*'Input|Fee Based|EGX'!X102*'Input|Fee Based|EGX'!Z102/'Input|Setup'!$E$19,0)","v":46.542740336314345},46.542740336314345,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA102),\"\",'Input|Fee Based|EGX'!$AA102)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z101)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB102),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA101*'Input|Fee Based|EGX'!AC102*'Input|Fee Based|EGX'!AD102/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA101*'Input|Fee Based|EGX'!AC102*'Input|Fee Based|EGX'!AE102/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF102),\"\",'Input|Fee Based|EGX'!$AF102)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE101)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG102),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF101*'Input|Fee Based|EGX'!AH102*'Input|Fee Based|EGX'!AI102/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF101*'Input|Fee Based|EGX'!AH102*'Input|Fee Based|EGX'!AJ102/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK102),\"\",'Input|Fee Based|EGX'!$AK102)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ101)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL102),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK101*'Input|Fee Based|EGX'!AM102*'Input|Fee Based|EGX'!AN102/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK101*'Input|Fee Based|EGX'!AM102*'Input|Fee Based|EGX'!AO102/'Input|Setup'!$E$19,0)","v":0},0,46.542740336314345,0,{"$f":"'Input|Fee Based|EGX'!AQ102*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS102*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":9.8670609512986438},{"$f":"'Input|Fee Based|EGX'!AT102*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,28.01784307695792,9.4941428935534198,{"$f":"$AV101*'Input|Fee Based|EGX'!AX102","v":0},{"$f":"SUM($AV101,$AX101:$AZ101)*'Input|Fee Based|EGX'!$AY102","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A103","v":93},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B103),\"\",'Input|Fee Based|EGX'!B103)","v":"MRCLT1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C103),\"\",'Input|Fee Based|EGX'!C103)","v":"A request to make a change from one tariff to another tariff (Controlled Load)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D103),\"\",'Input|Fee Based|EGX'!D103)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E103),\"\",'Input|Fee Based|EGX'!E103)","v":"Meter reconfiguration"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F103),\"\",'Input|Fee Based|EGX'!F103)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G103),\"\",'Input|Fee Based|EGX'!G103)","v":"No CT"},167.1134820013479,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I103),\"\",'Input|Fee Based|EGX'!I103)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J102)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J103),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K102*'Input|Fee Based|EGX'!K103*'Input|Fee Based|EGX'!L103/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M103),\"\",'Input|Fee Based|EGX'!M103)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M102)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N103),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N102*'Input|Fee Based|EGX'!O103*'Input|Fee Based|EGX'!P103/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q103),\"\",'Input|Fee Based|EGX'!Q103)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P102)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R103),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q102*'Input|Fee Based|EGX'!S103*'Input|Fee Based|EGX'!T103/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V103),\"\",'Input|Fee Based|EGX'!$V103)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U102)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W103),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(V102*'Input|Fee Based|EGX'!X103*'Input|Fee Based|EGX'!Y103/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(V102*'Input|Fee Based|EGX'!X103*'Input|Fee Based|EGX'!Z103/'Input|Setup'!$E$19,0)","v":9.6665691467729822},20.944233151341457,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA103),\"\",'Input|Fee Based|EGX'!$AA103)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z102)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB103),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA102*'Input|Fee Based|EGX'!AC103*'Input|Fee Based|EGX'!AD103/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA102*'Input|Fee Based|EGX'!AC103*'Input|Fee Based|EGX'!AE103/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF103),\"\",'Input|Fee Based|EGX'!$AF103)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE102)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG103),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF102*'Input|Fee Based|EGX'!AH103*'Input|Fee Based|EGX'!AI103/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF102*'Input|Fee Based|EGX'!AH103*'Input|Fee Based|EGX'!AJ103/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK103),\"\",'Input|Fee Based|EGX'!$AK103)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ102)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL103),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK102*'Input|Fee Based|EGX'!AM103*'Input|Fee Based|EGX'!AN103/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK102*'Input|Fee Based|EGX'!AM103*'Input|Fee Based|EGX'!AO103/'Input|Setup'!$E$19,0)","v":0},0,20.944233151341457,0,{"$f":"'Input|Fee Based|EGX'!AQ103*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS103*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0.88803548561687806},{"$f":"'Input|Fee Based|EGX'!AT103*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,46.089317107016626,15.617853282938109,{"$f":"$AV102*'Input|Fee Based|EGX'!AX103","v":0},{"$f":"SUM($AV102,$AX102:$AZ102)*'Input|Fee Based|EGX'!$AY103","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A104","v":94},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B104),\"\",'Input|Fee Based|EGX'!B104)","v":"MRCLT2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C104),\"\",'Input|Fee Based|EGX'!C104)","v":"A request to make a change from one tariff to another tariff (Controlled Load)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D104),\"\",'Input|Fee Based|EGX'!D104)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E104),\"\",'Input|Fee Based|EGX'!E104)","v":"Meter reconfiguration"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F104),\"\",'Input|Fee Based|EGX'!F104)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G104),\"\",'Input|Fee Based|EGX'!G104)","v":"CT"},435.24396573325305,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I104),\"\",'Input|Fee Based|EGX'!I104)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J103)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J104),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K103*'Input|Fee Based|EGX'!K104*'Input|Fee Based|EGX'!L104/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M104),\"\",'Input|Fee Based|EGX'!M104)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M103)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N104),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N103*'Input|Fee Based|EGX'!O104*'Input|Fee Based|EGX'!P104/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q104),\"\",'Input|Fee Based|EGX'!Q104)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P103)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R104),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q103*'Input|Fee Based|EGX'!S104*'Input|Fee Based|EGX'!T104/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V104),\"\",'Input|Fee Based|EGX'!$V104)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U103)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W104),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V103*'Input|Fee Based|EGX'!X104*'Input|Fee Based|EGX'!Y104/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V103*'Input|Fee Based|EGX'!X104*'Input|Fee Based|EGX'!Z104/'Input|Setup'!$E$19,0)","v":53.703161926516557},110.09148194935895,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA104),\"\",'Input|Fee Based|EGX'!$AA104)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z103)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB104),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA103*'Input|Fee Based|EGX'!AC104*'Input|Fee Based|EGX'!AD104/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA103*'Input|Fee Based|EGX'!AC104*'Input|Fee Based|EGX'!AE104/'Input|Setup'!$E$19,0)","v":53.703161926516557},110.09148194935895,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF104),\"\",'Input|Fee Based|EGX'!$AF104)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE103)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG104),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF103*'Input|Fee Based|EGX'!AH104*'Input|Fee Based|EGX'!AI104/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF103*'Input|Fee Based|EGX'!AH104*'Input|Fee Based|EGX'!AJ104/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK104),\"\",'Input|Fee Based|EGX'!$AK104)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ103)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL104),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK103*'Input|Fee Based|EGX'!AM104*'Input|Fee Based|EGX'!AN104/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK103*'Input|Fee Based|EGX'!AM104*'Input|Fee Based|EGX'!AO104/'Input|Setup'!$E$19,0)","v":0},0,220.1829638987179,0,{"$f":"'Input|Fee Based|EGX'!AQ104*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS104*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":46.678788346528194},{"$f":"'Input|Fee Based|EGX'!AT104*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,120.03877194919305,40.676409333935482,{"$f":"$AV103*'Input|Fee Based|EGX'!AX104","v":0},{"$f":"SUM($AV103,$AX103:$AZ103)*'Input|Fee Based|EGX'!$AY104","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A105","v":95},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B105),\"\",'Input|Fee Based|EGX'!B105)","v":"MRCT1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C105),\"\",'Input|Fee Based|EGX'!C105)","v":"A request to make a change from one tariff to another tariff"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D105),\"\",'Input|Fee Based|EGX'!D105)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E105),\"\",'Input|Fee Based|EGX'!E105)","v":"Meter reconfiguration"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F105),\"\",'Input|Fee Based|EGX'!F105)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G105),\"\",'Input|Fee Based|EGX'!G105)","v":"No CT"},179.18394469180703,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I105),\"\",'Input|Fee Based|EGX'!I105)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J104)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J105),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K104*'Input|Fee Based|EGX'!K105*'Input|Fee Based|EGX'!L105/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M105),\"\",'Input|Fee Based|EGX'!M105)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M104)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N105),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N104*'Input|Fee Based|EGX'!O105*'Input|Fee Based|EGX'!P105/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q105),\"\",'Input|Fee Based|EGX'!Q105)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P104)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R105),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q104*'Input|Fee Based|EGX'!S105*'Input|Fee Based|EGX'!T105/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V105),\"\",'Input|Fee Based|EGX'!$V105)","v":"50% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U104)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W105),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":53.703161926516557},{"$f":"IFERROR(V104*'Input|Fee Based|EGX'!X105*'Input|Fee Based|EGX'!Y105/'Input|Setup'!$E$19,0)","v":28.194160011421193},{"$f":"IFERROR(V104*'Input|Fee Based|EGX'!X105*'Input|Fee Based|EGX'!Z105/'Input|Setup'!$E$19,0)","v":24.16642286693245},52.36058287835364,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA105),\"\",'Input|Fee Based|EGX'!$AA105)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z104)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB105),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA104*'Input|Fee Based|EGX'!AC105*'Input|Fee Based|EGX'!AD105/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA104*'Input|Fee Based|EGX'!AC105*'Input|Fee Based|EGX'!AE105/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF105),\"\",'Input|Fee Based|EGX'!$AF105)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE104)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG105),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF104*'Input|Fee Based|EGX'!AH105*'Input|Fee Based|EGX'!AI105/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF104*'Input|Fee Based|EGX'!AH105*'Input|Fee Based|EGX'!AJ105/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK105),\"\",'Input|Fee Based|EGX'!$AK105)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ104)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL105),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK104*'Input|Fee Based|EGX'!AM105*'Input|Fee Based|EGX'!AN105/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK104*'Input|Fee Based|EGX'!AM105*'Input|Fee Based|EGX'!AO105/'Input|Setup'!$E$19,0)","v":0},0,52.36058287835364,0,{"$f":"'Input|Fee Based|EGX'!AQ105*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS105*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":5.5502217851054869},{"$f":"'Input|Fee Based|EGX'!AT105*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,49.418308735379064,16.745917357117641,{"$f":"$AV104*'Input|Fee Based|EGX'!AX105","v":0},{"$f":"SUM($AV104,$AX104:$AZ104)*'Input|Fee Based|EGX'!$AY105","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A106","v":96},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B106),\"\",'Input|Fee Based|EGX'!B106)","v":"MRCT1MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C106),\"\",'Input|Fee Based|EGX'!C106)","v":"A request to make a change from one tariff to another tariff"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D106),\"\",'Input|Fee Based|EGX'!D106)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E106),\"\",'Input|Fee Based|EGX'!E106)","v":"Meter reconfiguration"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F106),\"\",'Input|Fee Based|EGX'!F106)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G106),\"\",'Input|Fee Based|EGX'!G106)","v":"No CT"},240.99471825446722,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I106),\"\",'Input|Fee Based|EGX'!I106)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J105)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J106),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K105*'Input|Fee Based|EGX'!K106*'Input|Fee Based|EGX'!L106/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M106),\"\",'Input|Fee Based|EGX'!M106)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M105)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N106),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N105*'Input|Fee Based|EGX'!O106*'Input|Fee Based|EGX'!P106/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q106),\"\",'Input|Fee Based|EGX'!Q106)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P105)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R106),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q105*'Input|Fee Based|EGX'!S106*'Input|Fee Based|EGX'!T106/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V106),\"\",'Input|Fee Based|EGX'!$V106)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U105)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W106),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V105*'Input|Fee Based|EGX'!X106*'Input|Fee Based|EGX'!Y106/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V105*'Input|Fee Based|EGX'!X106*'Input|Fee Based|EGX'!Z106/'Input|Setup'!$E$19,0)","v":54.965590455132684},119.09211265278748,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA106),\"\",'Input|Fee Based|EGX'!$AA106)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z105)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB106),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA105*'Input|Fee Based|EGX'!AC106*'Input|Fee Based|EGX'!AD106/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA105*'Input|Fee Based|EGX'!AC106*'Input|Fee Based|EGX'!AE106/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF106),\"\",'Input|Fee Based|EGX'!$AF106)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE105)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG106),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF105*'Input|Fee Based|EGX'!AH106*'Input|Fee Based|EGX'!AI106/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF105*'Input|Fee Based|EGX'!AH106*'Input|Fee Based|EGX'!AJ106/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK106),\"\",'Input|Fee Based|EGX'!$AK106)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ105)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL106),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK105*'Input|Fee Based|EGX'!AM106*'Input|Fee Based|EGX'!AN106/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK105*'Input|Fee Based|EGX'!AM106*'Input|Fee Based|EGX'!AO106/'Input|Setup'!$E$19,0)","v":0},0,119.09211265278748,0,{"$f":"'Input|Fee Based|EGX'!AQ106*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS106*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":25.247527882390944},{"$f":"'Input|Fee Based|EGX'!AT106*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,66.465505103033394,22.522540411376966,{"$f":"$AV105*'Input|Fee Based|EGX'!AX106","v":0},{"$f":"SUM($AV105,$AX105:$AZ105)*'Input|Fee Based|EGX'!$AY106","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A107","v":97},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B107),\"\",'Input|Fee Based|EGX'!B107)","v":"MRCT2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C107),\"\",'Input|Fee Based|EGX'!C107)","v":"A request to make a change from one tariff to another tariff"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D107),\"\",'Input|Fee Based|EGX'!D107)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E107),\"\",'Input|Fee Based|EGX'!E107)","v":"Meter reconfiguration"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F107),\"\",'Input|Fee Based|EGX'!F107)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G107),\"\",'Input|Fee Based|EGX'!G107)","v":"CT"},641.62859229217077,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I107),\"\",'Input|Fee Based|EGX'!I107)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J106)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J107),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K106*'Input|Fee Based|EGX'!K107*'Input|Fee Based|EGX'!L107/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M107),\"\",'Input|Fee Based|EGX'!M107)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M106)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N107),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N106*'Input|Fee Based|EGX'!O107*'Input|Fee Based|EGX'!P107/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q107),\"\",'Input|Fee Based|EGX'!Q107)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P106)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R107),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q106*'Input|Fee Based|EGX'!S107*'Input|Fee Based|EGX'!T107/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V107),\"\",'Input|Fee Based|EGX'!$V107)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U106)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W107),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V106*'Input|Fee Based|EGX'!X107*'Input|Fee Based|EGX'!Y107/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V106*'Input|Fee Based|EGX'!X107*'Input|Fee Based|EGX'!Z107/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA107),\"\",'Input|Fee Based|EGX'!$AA107)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z106)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB107),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA106*'Input|Fee Based|EGX'!AC107*'Input|Fee Based|EGX'!AD107/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA106*'Input|Fee Based|EGX'!AC107*'Input|Fee Based|EGX'!AE107/'Input|Setup'!$E$19,0)","v":107.40632385303311},163.79464387587549,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF107),\"\",'Input|Fee Based|EGX'!$AF107)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE106)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG107),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF106*'Input|Fee Based|EGX'!AH107*'Input|Fee Based|EGX'!AI107/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF106*'Input|Fee Based|EGX'!AH107*'Input|Fee Based|EGX'!AJ107/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK107),\"\",'Input|Fee Based|EGX'!$AK107)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ106)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL107),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK106*'Input|Fee Based|EGX'!AM107*'Input|Fee Based|EGX'!AN107/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK106*'Input|Fee Based|EGX'!AM107*'Input|Fee Based|EGX'!AO107/'Input|Setup'!$E$19,0)","v":0},0,327.58928775175099,0,{"$f":"'Input|Fee Based|EGX'!AQ107*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS107*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":69.448929003371219},{"$f":"'Input|Fee Based|EGX'!AT107*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,176.95893413820448,59.964409193965629,{"$f":"$AV106*'Input|Fee Based|EGX'!AX107","v":0},{"$f":"SUM($AV106,$AX106:$AZ106)*'Input|Fee Based|EGX'!$AY107","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A108","v":98},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B108),\"\",'Input|Fee Based|EGX'!B108)","v":"MRCL1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C108),\"\",'Input|Fee Based|EGX'!C108)","v":"Change load control equipment (inc. time switch and relay install, modify and removal)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D108),\"\",'Input|Fee Based|EGX'!D108)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E108),\"\",'Input|Fee Based|EGX'!E108)","v":"Load control time switch"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F108),\"\",'Input|Fee Based|EGX'!F108)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G108),\"\",'Input|Fee Based|EGX'!G108)","v":"No CT"},106.93408919024282,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I108),\"\",'Input|Fee Based|EGX'!I108)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J107)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J108),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K107*'Input|Fee Based|EGX'!K108*'Input|Fee Based|EGX'!L108/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M108),\"\",'Input|Fee Based|EGX'!M108)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M107)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N108),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N107*'Input|Fee Based|EGX'!O108*'Input|Fee Based|EGX'!P108/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q108),\"\",'Input|Fee Based|EGX'!Q108)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P107)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R108),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q107*'Input|Fee Based|EGX'!S108*'Input|Fee Based|EGX'!T108/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V108),\"\",'Input|Fee Based|EGX'!$V108)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U107)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W108),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(V107*'Input|Fee Based|EGX'!X108*'Input|Fee Based|EGX'!Y108/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(V107*'Input|Fee Based|EGX'!X108*'Input|Fee Based|EGX'!Z108/'Input|Setup'!$E$19,0)","v":9.6665691467729822},20.944233151341457,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA108),\"\",'Input|Fee Based|EGX'!$AA108)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z107)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB108),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA107*'Input|Fee Based|EGX'!AC108*'Input|Fee Based|EGX'!AD108/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA107*'Input|Fee Based|EGX'!AC108*'Input|Fee Based|EGX'!AE108/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF108),\"\",'Input|Fee Based|EGX'!$AF108)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE107)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG108),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF107*'Input|Fee Based|EGX'!AH108*'Input|Fee Based|EGX'!AI108/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF107*'Input|Fee Based|EGX'!AH108*'Input|Fee Based|EGX'!AJ108/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK108),\"\",'Input|Fee Based|EGX'!$AK108)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ107)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL108),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK107*'Input|Fee Based|EGX'!AM108*'Input|Fee Based|EGX'!AN108/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK107*'Input|Fee Based|EGX'!AM108*'Input|Fee Based|EGX'!AO108/'Input|Setup'!$E$19,0)","v":0},0,20.944233151341457,0,{"$f":"'Input|Fee Based|EGX'!AQ108*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS108*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0.88803548561687806},{"$f":"'Input|Fee Based|EGX'!AT108*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,29.49204987661826,9.993693482518422,{"$f":"$AV107*'Input|Fee Based|EGX'!AX108","v":0},{"$f":"SUM($AV107,$AX107:$AZ107)*'Input|Fee Based|EGX'!$AY108","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A109","v":99},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B109),\"\",'Input|Fee Based|EGX'!B109)","v":"MRCL2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C109),\"\",'Input|Fee Based|EGX'!C109)","v":"Change load control equipment (inc. time switch and relay install, modify and removal)"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D109),\"\",'Input|Fee Based|EGX'!D109)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E109),\"\",'Input|Fee Based|EGX'!E109)","v":"Load control time switch"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F109),\"\",'Input|Fee Based|EGX'!F109)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G109),\"\",'Input|Fee Based|EGX'!G109)","v":"CT"},435.24396573325305,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I109),\"\",'Input|Fee Based|EGX'!I109)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J108)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J109),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K108*'Input|Fee Based|EGX'!K109*'Input|Fee Based|EGX'!L109/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M109),\"\",'Input|Fee Based|EGX'!M109)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M108)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N109),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N108*'Input|Fee Based|EGX'!O109*'Input|Fee Based|EGX'!P109/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q109),\"\",'Input|Fee Based|EGX'!Q109)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P108)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R109),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q108*'Input|Fee Based|EGX'!S109*'Input|Fee Based|EGX'!T109/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V109),\"\",'Input|Fee Based|EGX'!$V109)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U108)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W109),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V108*'Input|Fee Based|EGX'!X109*'Input|Fee Based|EGX'!Y109/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V108*'Input|Fee Based|EGX'!X109*'Input|Fee Based|EGX'!Z109/'Input|Setup'!$E$19,0)","v":53.703161926516557},110.09148194935895,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA109),\"\",'Input|Fee Based|EGX'!$AA109)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z108)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB109),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA108*'Input|Fee Based|EGX'!AC109*'Input|Fee Based|EGX'!AD109/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA108*'Input|Fee Based|EGX'!AC109*'Input|Fee Based|EGX'!AE109/'Input|Setup'!$E$19,0)","v":53.703161926516557},110.09148194935895,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF109),\"\",'Input|Fee Based|EGX'!$AF109)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE108)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG109),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF108*'Input|Fee Based|EGX'!AH109*'Input|Fee Based|EGX'!AI109/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF108*'Input|Fee Based|EGX'!AH109*'Input|Fee Based|EGX'!AJ109/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK109),\"\",'Input|Fee Based|EGX'!$AK109)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ108)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL109),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK108*'Input|Fee Based|EGX'!AM109*'Input|Fee Based|EGX'!AN109/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK108*'Input|Fee Based|EGX'!AM109*'Input|Fee Based|EGX'!AO109/'Input|Setup'!$E$19,0)","v":0},0,220.1829638987179,0,{"$f":"'Input|Fee Based|EGX'!AQ109*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS109*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":46.678788346528194},{"$f":"'Input|Fee Based|EGX'!AT109*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,120.03877194919305,40.676409333935482,{"$f":"$AV108*'Input|Fee Based|EGX'!AX109","v":0},{"$f":"SUM($AV108,$AX108:$AZ108)*'Input|Fee Based|EGX'!$AY109","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A110","v":100},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B110),\"\",'Input|Fee Based|EGX'!B110)","v":"MM1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C110),\"\",'Input|Fee Based|EGX'!C110)","v":"Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D110),\"\",'Input|Fee Based|EGX'!D110)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E110),\"\",'Input|Fee Based|EGX'!E110)","v":"Metering alteration"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F110),\"\",'Input|Fee Based|EGX'!F110)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G110),\"\",'Input|Fee Based|EGX'!G110)","v":"No CT"},229.3640634825498,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I110),\"\",'Input|Fee Based|EGX'!I110)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J109)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J110),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K109*'Input|Fee Based|EGX'!K110*'Input|Fee Based|EGX'!L110/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M110),\"\",'Input|Fee Based|EGX'!M110)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M109)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N110),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N109*'Input|Fee Based|EGX'!O110*'Input|Fee Based|EGX'!P110/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q110),\"\",'Input|Fee Based|EGX'!Q110)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P109)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R110),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q109*'Input|Fee Based|EGX'!S110*'Input|Fee Based|EGX'!T110/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V110),\"\",'Input|Fee Based|EGX'!$V110)","v":"50% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U109)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W110),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":53.703161926516557},{"$f":"IFERROR(V109*'Input|Fee Based|EGX'!X110*'Input|Fee Based|EGX'!Y110/'Input|Setup'!$E$19,0)","v":28.194160011421193},{"$f":"IFERROR(V109*'Input|Fee Based|EGX'!X110*'Input|Fee Based|EGX'!Z110/'Input|Setup'!$E$19,0)","v":38.487266047336867},66.681426058758063,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA110),\"\",'Input|Fee Based|EGX'!$AA110)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z109)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB110),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA109*'Input|Fee Based|EGX'!AC110*'Input|Fee Based|EGX'!AD110/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA109*'Input|Fee Based|EGX'!AC110*'Input|Fee Based|EGX'!AE110/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF110),\"\",'Input|Fee Based|EGX'!$AF110)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE109)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG110),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF109*'Input|Fee Based|EGX'!AH110*'Input|Fee Based|EGX'!AI110/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF109*'Input|Fee Based|EGX'!AH110*'Input|Fee Based|EGX'!AJ110/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK110),\"\",'Input|Fee Based|EGX'!$AK110)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ109)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL110),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK109*'Input|Fee Based|EGX'!AM110*'Input|Fee Based|EGX'!AN110/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK109*'Input|Fee Based|EGX'!AM110*'Input|Fee Based|EGX'!AO110/'Input|Setup'!$E$19,0)","v":0},0,66.681426058758063,0,{"$f":"'Input|Fee Based|EGX'!AQ110*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS110*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":7.068231162228356},{"$f":"'Input|Fee Based|EGX'!AT110*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,63.257810968931068,21.43557927791889,{"$f":"$AV109*'Input|Fee Based|EGX'!AX110","v":0},{"$f":"SUM($AV109,$AX109:$AZ109)*'Input|Fee Based|EGX'!$AY110","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A111","v":101},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B111),\"\",'Input|Fee Based|EGX'!B111)","v":"MM2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C111),\"\",'Input|Fee Based|EGX'!C111)","v":"Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D111),\"\",'Input|Fee Based|EGX'!D111)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E111),\"\",'Input|Fee Based|EGX'!E111)","v":"Metering alteration"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F111),\"\",'Input|Fee Based|EGX'!F111)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G111),\"\",'Input|Fee Based|EGX'!G111)","v":"CT"},1164.469646241429,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I111),\"\",'Input|Fee Based|EGX'!I111)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J110)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J111),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K110*'Input|Fee Based|EGX'!K111*'Input|Fee Based|EGX'!L111/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M111),\"\",'Input|Fee Based|EGX'!M111)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M110)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N111),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N110*'Input|Fee Based|EGX'!O111*'Input|Fee Based|EGX'!P111/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q111),\"\",'Input|Fee Based|EGX'!Q111)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P110)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R111),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q110*'Input|Fee Based|EGX'!S111*'Input|Fee Based|EGX'!T111/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V111),\"\",'Input|Fee Based|EGX'!$V111)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U110)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W111),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V110*'Input|Fee Based|EGX'!X111*'Input|Fee Based|EGX'!Y111/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V110*'Input|Fee Based|EGX'!X111*'Input|Fee Based|EGX'!Z111/'Input|Setup'!$E$19,0)","v":243.45433406687508},299.84265408971748,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA111),\"\",'Input|Fee Based|EGX'!$AA111)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z110)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB111),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA110*'Input|Fee Based|EGX'!AC111*'Input|Fee Based|EGX'!AD111/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA110*'Input|Fee Based|EGX'!AC111*'Input|Fee Based|EGX'!AE111/'Input|Setup'!$E$19,0)","v":243.45433406687508},299.84265408971748,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF111),\"\",'Input|Fee Based|EGX'!$AF111)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE110)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG111),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF110*'Input|Fee Based|EGX'!AH111*'Input|Fee Based|EGX'!AI111/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF110*'Input|Fee Based|EGX'!AH111*'Input|Fee Based|EGX'!AJ111/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK111),\"\",'Input|Fee Based|EGX'!$AK111)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ110)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL111),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK110*'Input|Fee Based|EGX'!AM111*'Input|Fee Based|EGX'!AN111/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK110*'Input|Fee Based|EGX'!AM111*'Input|Fee Based|EGX'!AO111/'Input|Setup'!$E$19,0)","v":0},0,599.68530817943497,0,{"$f":"'Input|Fee Based|EGX'!AQ111*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS111*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":127.13328533404021},{"$f":"'Input|Fee Based|EGX'!AT111*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,321.15667835036675,108.82734217270865,{"$f":"$AV110*'Input|Fee Based|EGX'!AX111","v":0},{"$f":"SUM($AV110,$AX110:$AZ110)*'Input|Fee Based|EGX'!$AY111","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A112","v":102},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B112),\"\",'Input|Fee Based|EGX'!B112)","v":"SRCRBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C112),\"\",'Input|Fee Based|EGX'!C112)","v":"Customer requests a check read, transfer read or validation of an estimated read on the meter, may be due to reported error in the meter reading. This is only used to check the accuracy of the meter reading"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D112),\"\",'Input|Fee Based|EGX'!D112)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E112),\"\",'Input|Fee Based|EGX'!E112)","v":"Meter reading"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F112),\"\",'Input|Fee Based|EGX'!F112)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G112),\"\",'Input|Fee Based|EGX'!G112)","v":"No CT"},20.189443769178034,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I112),\"\",'Input|Fee Based|EGX'!I112)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J111)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J112),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K111*'Input|Fee Based|EGX'!K112*'Input|Fee Based|EGX'!L112/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M112),\"\",'Input|Fee Based|EGX'!M112)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M111)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N112),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N111*'Input|Fee Based|EGX'!O112*'Input|Fee Based|EGX'!P112/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q112),\"\",'Input|Fee Based|EGX'!Q112)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P111)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R112),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q111*'Input|Fee Based|EGX'!S112*'Input|Fee Based|EGX'!T112/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V112),\"\",'Input|Fee Based|EGX'!$V112)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U111)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W112),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V111*'Input|Fee Based|EGX'!X112*'Input|Fee Based|EGX'!Y112/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V111*'Input|Fee Based|EGX'!X112*'Input|Fee Based|EGX'!Z112/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA112),\"\",'Input|Fee Based|EGX'!$AA112)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z111)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB112),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA111*'Input|Fee Based|EGX'!AC112*'Input|Fee Based|EGX'!AD112/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA111*'Input|Fee Based|EGX'!AC112*'Input|Fee Based|EGX'!AE112/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF112),\"\",'Input|Fee Based|EGX'!$AF112)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE111)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG112),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF111*'Input|Fee Based|EGX'!AH112*'Input|Fee Based|EGX'!AI112/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF111*'Input|Fee Based|EGX'!AH112*'Input|Fee Based|EGX'!AJ112/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK112),\"\",'Input|Fee Based|EGX'!$AK112)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ111)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL112),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK111*'Input|Fee Based|EGX'!AM112*'Input|Fee Based|EGX'!AN112/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK111*'Input|Fee Based|EGX'!AM112*'Input|Fee Based|EGX'!AO112/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ112*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS112*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT112*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,5.5681783716553879,1.8868362197647712,{"$f":"$AV111*'Input|Fee Based|EGX'!AX112","v":0},{"$f":"SUM($AV111,$AX111:$AZ111)*'Input|Fee Based|EGX'!$AY112","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A113","v":103},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B113),\"\",'Input|Fee Based|EGX'!B113)","v":"RNRRBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C113),\"\",'Input|Fee Based|EGX'!C113)","v":"Site remains active and reading undertaken upon customer move in. Retail requested"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D113),\"\",'Input|Fee Based|EGX'!D113)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E113),\"\",'Input|Fee Based|EGX'!E113)","v":"Meter reading"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F113),\"\",'Input|Fee Based|EGX'!F113)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G113),\"\",'Input|Fee Based|EGX'!G113)","v":"No CT"},20.189443769178034,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I113),\"\",'Input|Fee Based|EGX'!I113)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J112)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J113),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K112*'Input|Fee Based|EGX'!K113*'Input|Fee Based|EGX'!L113/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M113),\"\",'Input|Fee Based|EGX'!M113)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M112)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N113),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N112*'Input|Fee Based|EGX'!O113*'Input|Fee Based|EGX'!P113/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q113),\"\",'Input|Fee Based|EGX'!Q113)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P112)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R113),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q112*'Input|Fee Based|EGX'!S113*'Input|Fee Based|EGX'!T113/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V113),\"\",'Input|Fee Based|EGX'!$V113)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U112)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W113),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V112*'Input|Fee Based|EGX'!X113*'Input|Fee Based|EGX'!Y113/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V112*'Input|Fee Based|EGX'!X113*'Input|Fee Based|EGX'!Z113/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA113),\"\",'Input|Fee Based|EGX'!$AA113)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z112)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB113),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA112*'Input|Fee Based|EGX'!AC113*'Input|Fee Based|EGX'!AD113/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA112*'Input|Fee Based|EGX'!AC113*'Input|Fee Based|EGX'!AE113/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF113),\"\",'Input|Fee Based|EGX'!$AF113)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE112)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG113),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF112*'Input|Fee Based|EGX'!AH113*'Input|Fee Based|EGX'!AI113/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF112*'Input|Fee Based|EGX'!AH113*'Input|Fee Based|EGX'!AJ113/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK113),\"\",'Input|Fee Based|EGX'!$AK113)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ112)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL113),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK112*'Input|Fee Based|EGX'!AM113*'Input|Fee Based|EGX'!AN113/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK112*'Input|Fee Based|EGX'!AM113*'Input|Fee Based|EGX'!AO113/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ113*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS113*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT113*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,5.5681783716553879,1.8868362197647712,{"$f":"$AV112*'Input|Fee Based|EGX'!AX113","v":0},{"$f":"SUM($AV112,$AX112:$AZ112)*'Input|Fee Based|EGX'!$AY113","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A114","v":104},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B114),\"\",'Input|Fee Based|EGX'!B114)","v":"SRTRBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C114),\"\",'Input|Fee Based|EGX'!C114)","v":"Special meter reading excluding final read. Retailer or customer requested"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D114),\"\",'Input|Fee Based|EGX'!D114)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E114),\"\",'Input|Fee Based|EGX'!E114)","v":"Meter reading"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F114),\"\",'Input|Fee Based|EGX'!F114)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G114),\"\",'Input|Fee Based|EGX'!G114)","v":"No CT"},20.189443769178034,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I114),\"\",'Input|Fee Based|EGX'!I114)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J113)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J114),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K113*'Input|Fee Based|EGX'!K114*'Input|Fee Based|EGX'!L114/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M114),\"\",'Input|Fee Based|EGX'!M114)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M113)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N114),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N113*'Input|Fee Based|EGX'!O114*'Input|Fee Based|EGX'!P114/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q114),\"\",'Input|Fee Based|EGX'!Q114)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P113)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R114),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q113*'Input|Fee Based|EGX'!S114*'Input|Fee Based|EGX'!T114/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V114),\"\",'Input|Fee Based|EGX'!$V114)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U113)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W114),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V113*'Input|Fee Based|EGX'!X114*'Input|Fee Based|EGX'!Y114/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V113*'Input|Fee Based|EGX'!X114*'Input|Fee Based|EGX'!Z114/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA114),\"\",'Input|Fee Based|EGX'!$AA114)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z113)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB114),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA113*'Input|Fee Based|EGX'!AC114*'Input|Fee Based|EGX'!AD114/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA113*'Input|Fee Based|EGX'!AC114*'Input|Fee Based|EGX'!AE114/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF114),\"\",'Input|Fee Based|EGX'!$AF114)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE113)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG114),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF113*'Input|Fee Based|EGX'!AH114*'Input|Fee Based|EGX'!AI114/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF113*'Input|Fee Based|EGX'!AH114*'Input|Fee Based|EGX'!AJ114/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK114),\"\",'Input|Fee Based|EGX'!$AK114)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ113)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL114),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK113*'Input|Fee Based|EGX'!AM114*'Input|Fee Based|EGX'!AN114/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK113*'Input|Fee Based|EGX'!AM114*'Input|Fee Based|EGX'!AO114/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ114*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS114*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT114*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,5.5681783716553879,1.8868362197647712,{"$f":"$AV113*'Input|Fee Based|EGX'!AX114","v":0},{"$f":"SUM($AV113,$AX113:$AZ113)*'Input|Fee Based|EGX'!$AY114","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A115","v":105},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B115),\"\",'Input|Fee Based|EGX'!B115)","v":"LPDBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C115),\"\",'Input|Fee Based|EGX'!C115)","v":"Provision of load profile data where available – Retailer requested"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D115),\"\",'Input|Fee Based|EGX'!D115)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E115),\"\",'Input|Fee Based|EGX'!E115)","v":"Type 6 non standard metering data services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F115),\"\",'Input|Fee Based|EGX'!F115)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G115),\"\",'Input|Fee Based|EGX'!G115)","v":"No CT"},223.69972351036245,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I115),\"\",'Input|Fee Based|EGX'!I115)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J114)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J115),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K114*'Input|Fee Based|EGX'!K115*'Input|Fee Based|EGX'!L115/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M115),\"\",'Input|Fee Based|EGX'!M115)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M114)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N115),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N114*'Input|Fee Based|EGX'!O115*'Input|Fee Based|EGX'!P115/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q115),\"\",'Input|Fee Based|EGX'!Q115)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P114)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R115),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q114*'Input|Fee Based|EGX'!S115*'Input|Fee Based|EGX'!T115/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V115),\"\",'Input|Fee Based|EGX'!$V115)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U114)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W115),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V114*'Input|Fee Based|EGX'!X115*'Input|Fee Based|EGX'!Y115/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V114*'Input|Fee Based|EGX'!X115*'Input|Fee Based|EGX'!Z115/'Input|Setup'!$E$19,0)","v":53.703161926516557},110.09148194935895,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA115),\"\",'Input|Fee Based|EGX'!$AA115)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z114)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB115),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA114*'Input|Fee Based|EGX'!AC115*'Input|Fee Based|EGX'!AD115/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA114*'Input|Fee Based|EGX'!AC115*'Input|Fee Based|EGX'!AE115/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF115),\"\",'Input|Fee Based|EGX'!$AF115)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE114)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG115),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF114*'Input|Fee Based|EGX'!AH115*'Input|Fee Based|EGX'!AI115/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF114*'Input|Fee Based|EGX'!AH115*'Input|Fee Based|EGX'!AJ115/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK115),\"\",'Input|Fee Based|EGX'!$AK115)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ114)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL115),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK114*'Input|Fee Based|EGX'!AM115*'Input|Fee Based|EGX'!AN115/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK114*'Input|Fee Based|EGX'!AM115*'Input|Fee Based|EGX'!AO115/'Input|Setup'!$E$19,0)","v":0},0,110.09148194935895,0,{"$f":"'Input|Fee Based|EGX'!AQ115*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":7.6670322048784429},null,{"$f":"'Input|Fee Based|EGX'!AS115*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":23.339394173264097},{"$f":"'Input|Fee Based|EGX'!AT115*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,61.695605705456352,20.906209477404591,{"$f":"$AV114*'Input|Fee Based|EGX'!AX115","v":0},{"$f":"SUM($AV114,$AX114:$AZ114)*'Input|Fee Based|EGX'!$AY115","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A116","v":106},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B116),\"\",'Input|Fee Based|EGX'!B116)","v":"AAMRBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C116),\"\",'Input|Fee Based|EGX'!C116)","v":"Reseal and inspection of meter after customer initiated work"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D116),\"\",'Input|Fee Based|EGX'!D116)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E116),\"\",'Input|Fee Based|EGX'!E116)","v":"Reseal"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F116),\"\",'Input|Fee Based|EGX'!F116)","v":"Auxiliary metering services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G116),\"\",'Input|Fee Based|EGX'!G116)","v":"No CT"},147.85782465034424,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I116),\"\",'Input|Fee Based|EGX'!I116)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J115)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J116),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K115*'Input|Fee Based|EGX'!K116*'Input|Fee Based|EGX'!L116/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M116),\"\",'Input|Fee Based|EGX'!M116)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M115)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N116),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N115*'Input|Fee Based|EGX'!O116*'Input|Fee Based|EGX'!P116/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q116),\"\",'Input|Fee Based|EGX'!Q116)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P115)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R116),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q115*'Input|Fee Based|EGX'!S116*'Input|Fee Based|EGX'!T116/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V116),\"\",'Input|Fee Based|EGX'!$V116)","v":"20% TSP/Contractor mix"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U115)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W116),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":21.481264770606625},{"$f":"IFERROR(V115*'Input|Fee Based|EGX'!X116*'Input|Fee Based|EGX'!Y116/'Input|Setup'!$E$19,0)","v":11.277664004568477},{"$f":"IFERROR(V115*'Input|Fee Based|EGX'!X116*'Input|Fee Based|EGX'!Z116/'Input|Setup'!$E$19,0)","v":5.3703161926516563},16.647980197220132,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA116),\"\",'Input|Fee Based|EGX'!$AA116)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z115)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB116),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA115*'Input|Fee Based|EGX'!AC116*'Input|Fee Based|EGX'!AD116/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA115*'Input|Fee Based|EGX'!AC116*'Input|Fee Based|EGX'!AE116/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF116),\"\",'Input|Fee Based|EGX'!$AF116)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE115)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG116),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF115*'Input|Fee Based|EGX'!AH116*'Input|Fee Based|EGX'!AI116/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF115*'Input|Fee Based|EGX'!AH116*'Input|Fee Based|EGX'!AJ116/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK116),\"\",'Input|Fee Based|EGX'!$AK116)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ115)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL116),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK115*'Input|Fee Based|EGX'!AM116*'Input|Fee Based|EGX'!AN116/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK115*'Input|Fee Based|EGX'!AM116*'Input|Fee Based|EGX'!AO116/'Input|Setup'!$E$19,0)","v":0},0,16.647980197220132,0,{"$f":"'Input|Fee Based|EGX'!AQ116*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS116*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0.7058743603621338},{"$f":"'Input|Fee Based|EGX'!AT116*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,40.778673781738391,13.818285541467207,{"$f":"$AV115*'Input|Fee Based|EGX'!AX116","v":0},{"$f":"SUM($AV115,$AX115:$AZ115)*'Input|Fee Based|EGX'!$AY116","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A117","v":107},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B117),\"\",'Input|Fee Based|EGX'!B117)","v":"USV1MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C117),\"\",'Input|Fee Based|EGX'!C117)","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 1 crew"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D117),\"\",'Input|Fee Based|EGX'!D117)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E117),\"\",'Input|Fee Based|EGX'!E117)","v":"Unfulfilled site visit"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F117),\"\",'Input|Fee Based|EGX'!F117)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G117),\"\",'Input|Fee Based|EGX'!G117)","v":"Technical "},143.43731545844781,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I117),\"\",'Input|Fee Based|EGX'!I117)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J116)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J117),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K116*'Input|Fee Based|EGX'!K117*'Input|Fee Based|EGX'!L117/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M117),\"\",'Input|Fee Based|EGX'!M117)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M116)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N117),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N116*'Input|Fee Based|EGX'!O117*'Input|Fee Based|EGX'!P117/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q117),\"\",'Input|Fee Based|EGX'!Q117)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P116)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R117),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q116*'Input|Fee Based|EGX'!S117*'Input|Fee Based|EGX'!T117/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V117),\"\",'Input|Fee Based|EGX'!$V117)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U116)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W117),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V116*'Input|Fee Based|EGX'!X117*'Input|Fee Based|EGX'!Y117/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V116*'Input|Fee Based|EGX'!X117*'Input|Fee Based|EGX'!Z117/'Input|Setup'!$E$19,0)","v":18.259075055015629},74.647395077858022,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA117),\"\",'Input|Fee Based|EGX'!$AA117)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z116)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB117),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA116*'Input|Fee Based|EGX'!AC117*'Input|Fee Based|EGX'!AD117/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA116*'Input|Fee Based|EGX'!AC117*'Input|Fee Based|EGX'!AE117/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF117),\"\",'Input|Fee Based|EGX'!$AF117)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE116)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG117),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF116*'Input|Fee Based|EGX'!AH117*'Input|Fee Based|EGX'!AI117/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF116*'Input|Fee Based|EGX'!AH117*'Input|Fee Based|EGX'!AJ117/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK117),\"\",'Input|Fee Based|EGX'!$AK117)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ116)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL117),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK116*'Input|Fee Based|EGX'!AM117*'Input|Fee Based|EGX'!AN117/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK116*'Input|Fee Based|EGX'!AM117*'Input|Fee Based|EGX'!AO117/'Input|Setup'!$E$19,0)","v":0},0,74.647395077858022,0,{"$f":"'Input|Fee Based|EGX'!AQ117*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS117*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":15.825247756505902},{"$f":"'Input|Fee Based|EGX'!AT117*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,39.559512721362943,13.40515990272095,{"$f":"$AV116*'Input|Fee Based|EGX'!AX117","v":0},{"$f":"SUM($AV116,$AX116:$AZ116)*'Input|Fee Based|EGX'!$AY117","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A118","v":108},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B118),\"\",'Input|Fee Based|EGX'!B118)","v":"USV2MBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C118),\"\",'Input|Fee Based|EGX'!C118)","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 2 crews"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D118),\"\",'Input|Fee Based|EGX'!D118)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E118),\"\",'Input|Fee Based|EGX'!E118)","v":"Unfulfilled site visit"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F118),\"\",'Input|Fee Based|EGX'!F118)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G118),\"\",'Input|Fee Based|EGX'!G118)","v":"Technical "},286.87463091689563,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I118),\"\",'Input|Fee Based|EGX'!I118)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J117)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J118),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K117*'Input|Fee Based|EGX'!K118*'Input|Fee Based|EGX'!L118/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M118),\"\",'Input|Fee Based|EGX'!M118)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M117)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N118),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N117*'Input|Fee Based|EGX'!O118*'Input|Fee Based|EGX'!P118/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q118),\"\",'Input|Fee Based|EGX'!Q118)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P117)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R118),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q117*'Input|Fee Based|EGX'!S118*'Input|Fee Based|EGX'!T118/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V118),\"\",'Input|Fee Based|EGX'!$V118)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U117)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W118),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(V117*'Input|Fee Based|EGX'!X118*'Input|Fee Based|EGX'!Y118/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(V117*'Input|Fee Based|EGX'!X118*'Input|Fee Based|EGX'!Z118/'Input|Setup'!$E$19,0)","v":18.259075055015629},74.647395077858022,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA118),\"\",'Input|Fee Based|EGX'!$AA118)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z117)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB118),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":107.40632385303311},{"$f":"IFERROR(AA117*'Input|Fee Based|EGX'!AC118*'Input|Fee Based|EGX'!AD118/'Input|Setup'!$E$19,0)","v":56.388320022842386},{"$f":"IFERROR(AA117*'Input|Fee Based|EGX'!AC118*'Input|Fee Based|EGX'!AE118/'Input|Setup'!$E$19,0)","v":18.259075055015629},74.647395077858022,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF118),\"\",'Input|Fee Based|EGX'!$AF118)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE117)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG118),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF117*'Input|Fee Based|EGX'!AH118*'Input|Fee Based|EGX'!AI118/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF117*'Input|Fee Based|EGX'!AH118*'Input|Fee Based|EGX'!AJ118/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK118),\"\",'Input|Fee Based|EGX'!$AK118)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ117)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL118),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK117*'Input|Fee Based|EGX'!AM118*'Input|Fee Based|EGX'!AN118/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK117*'Input|Fee Based|EGX'!AM118*'Input|Fee Based|EGX'!AO118/'Input|Setup'!$E$19,0)","v":0},0,149.29479015571604,0,{"$f":"'Input|Fee Based|EGX'!AQ118*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS118*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":31.650495513011805},{"$f":"'Input|Fee Based|EGX'!AT118*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,79.119025442725885,26.8103198054419,{"$f":"$AV117*'Input|Fee Based|EGX'!AX118","v":0},{"$f":"SUM($AV117,$AX117:$AZ117)*'Input|Fee Based|EGX'!$AY118","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A119","v":109},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B119),\"\",'Input|Fee Based|EGX'!B119)","v":"USV1MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C119),\"\",'Input|Fee Based|EGX'!C119)","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 1 crew"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D119),\"\",'Input|Fee Based|EGX'!D119)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E119),\"\",'Input|Fee Based|EGX'!E119)","v":"Unfulfilled site visit"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F119),\"\",'Input|Fee Based|EGX'!F119)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G119),\"\",'Input|Fee Based|EGX'!G119)","v":"Technical "},163.12130224826856,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I119),\"\",'Input|Fee Based|EGX'!I119)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J118)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J119),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K118*'Input|Fee Based|EGX'!K119*'Input|Fee Based|EGX'!L119/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M119),\"\",'Input|Fee Based|EGX'!M119)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M118)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N119),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N118*'Input|Fee Based|EGX'!O119*'Input|Fee Based|EGX'!P119/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q119),\"\",'Input|Fee Based|EGX'!Q119)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P118)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R119),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q118*'Input|Fee Based|EGX'!S119*'Input|Fee Based|EGX'!T119/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V119),\"\",'Input|Fee Based|EGX'!$V119)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U118)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W119),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V118*'Input|Fee Based|EGX'!X119*'Input|Fee Based|EGX'!Y119/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V118*'Input|Fee Based|EGX'!X119*'Input|Fee Based|EGX'!Z119/'Input|Setup'!$E$19,0)","v":20.764778616383463},84.89130081403826,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA119),\"\",'Input|Fee Based|EGX'!$AA119)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z118)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB119),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA118*'Input|Fee Based|EGX'!AC119*'Input|Fee Based|EGX'!AD119/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA118*'Input|Fee Based|EGX'!AC119*'Input|Fee Based|EGX'!AE119/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF119),\"\",'Input|Fee Based|EGX'!$AF119)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE118)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG119),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF118*'Input|Fee Based|EGX'!AH119*'Input|Fee Based|EGX'!AI119/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF118*'Input|Fee Based|EGX'!AH119*'Input|Fee Based|EGX'!AJ119/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK119),\"\",'Input|Fee Based|EGX'!$AK119)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ118)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL119),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK118*'Input|Fee Based|EGX'!AM119*'Input|Fee Based|EGX'!AN119/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK118*'Input|Fee Based|EGX'!AM119*'Input|Fee Based|EGX'!AO119/'Input|Setup'!$E$19,0)","v":0},0,84.89130081403826,0,{"$f":"'Input|Fee Based|EGX'!AQ119*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS119*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":17.996955772576111},{"$f":"'Input|Fee Based|EGX'!AT119*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,44.988287816115964,15.244757845538231,{"$f":"$AV118*'Input|Fee Based|EGX'!AX119","v":0},{"$f":"SUM($AV118,$AX118:$AZ118)*'Input|Fee Based|EGX'!$AY119","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A120","v":110},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B120),\"\",'Input|Fee Based|EGX'!B120)","v":"USV2MAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C120),\"\",'Input|Fee Based|EGX'!C120)","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises - 2 crews"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D120),\"\",'Input|Fee Based|EGX'!D120)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E120),\"\",'Input|Fee Based|EGX'!E120)","v":"Unfulfilled site visit"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F120),\"\",'Input|Fee Based|EGX'!F120)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G120),\"\",'Input|Fee Based|EGX'!G120)","v":"Technical "},326.24260449653713,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I120),\"\",'Input|Fee Based|EGX'!I120)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J119)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J120),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K119*'Input|Fee Based|EGX'!K120*'Input|Fee Based|EGX'!L120/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M120),\"\",'Input|Fee Based|EGX'!M120)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M119)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N120),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N119*'Input|Fee Based|EGX'!O120*'Input|Fee Based|EGX'!P120/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q120),\"\",'Input|Fee Based|EGX'!Q120)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P119)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R120),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q119*'Input|Fee Based|EGX'!S120*'Input|Fee Based|EGX'!T120/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V120),\"\",'Input|Fee Based|EGX'!$V120)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U119)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W120),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(V119*'Input|Fee Based|EGX'!X120*'Input|Fee Based|EGX'!Y120/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(V119*'Input|Fee Based|EGX'!X120*'Input|Fee Based|EGX'!Z120/'Input|Setup'!$E$19,0)","v":20.764778616383463},84.89130081403826,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA120),\"\",'Input|Fee Based|EGX'!$AA120)","v":"Technical Service Person"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z119)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB120),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":122.14575656696152},{"$f":"IFERROR(AA119*'Input|Fee Based|EGX'!AC120*'Input|Fee Based|EGX'!AD120/'Input|Setup'!$E$19,0)","v":64.126522197654793},{"$f":"IFERROR(AA119*'Input|Fee Based|EGX'!AC120*'Input|Fee Based|EGX'!AE120/'Input|Setup'!$E$19,0)","v":20.764778616383463},84.89130081403826,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF120),\"\",'Input|Fee Based|EGX'!$AF120)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE119)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG120),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF119*'Input|Fee Based|EGX'!AH120*'Input|Fee Based|EGX'!AI120/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF119*'Input|Fee Based|EGX'!AH120*'Input|Fee Based|EGX'!AJ120/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK120),\"\",'Input|Fee Based|EGX'!$AK120)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ119)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL120),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK119*'Input|Fee Based|EGX'!AM120*'Input|Fee Based|EGX'!AN120/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK119*'Input|Fee Based|EGX'!AM120*'Input|Fee Based|EGX'!AO120/'Input|Setup'!$E$19,0)","v":0},0,169.78260162807652,0,{"$f":"'Input|Fee Based|EGX'!AQ120*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS120*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":35.993911545152223},{"$f":"'Input|Fee Based|EGX'!AT120*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,89.976575632231928,30.489515691076463,{"$f":"$AV119*'Input|Fee Based|EGX'!AX120","v":0},{"$f":"SUM($AV119,$AX119:$AZ119)*'Input|Fee Based|EGX'!$AY120","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A121","v":111},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B121),\"\",'Input|Fee Based|EGX'!B121)","v":"USVNTBU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C121),\"\",'Input|Fee Based|EGX'!C121)","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party. Wasted travel time."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D121),\"\",'Input|Fee Based|EGX'!D121)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E121),\"\",'Input|Fee Based|EGX'!E121)","v":"Unfulfilled site visit"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F121),\"\",'Input|Fee Based|EGX'!F121)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G121),\"\",'Input|Fee Based|EGX'!G121)","v":"Non-technical"},103.42228200498378,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I121),\"\",'Input|Fee Based|EGX'!I121)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J120)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J121),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K120*'Input|Fee Based|EGX'!K121*'Input|Fee Based|EGX'!L121/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M121),\"\",'Input|Fee Based|EGX'!M121)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M120)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N121),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N120*'Input|Fee Based|EGX'!O121*'Input|Fee Based|EGX'!P121/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q121),\"\",'Input|Fee Based|EGX'!Q121)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P120)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R121),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q120*'Input|Fee Based|EGX'!S121*'Input|Fee Based|EGX'!T121/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V121),\"\",'Input|Fee Based|EGX'!$V121)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U120)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W121),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V120*'Input|Fee Based|EGX'!X121*'Input|Fee Based|EGX'!Y121/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V120*'Input|Fee Based|EGX'!X121*'Input|Fee Based|EGX'!Z121/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA121),\"\",'Input|Fee Based|EGX'!$AA121)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z120)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB121),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA120*'Input|Fee Based|EGX'!AC121*'Input|Fee Based|EGX'!AD121/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA120*'Input|Fee Based|EGX'!AC121*'Input|Fee Based|EGX'!AE121/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF121),\"\",'Input|Fee Based|EGX'!$AF121)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE120)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG121),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF120*'Input|Fee Based|EGX'!AH121*'Input|Fee Based|EGX'!AI121/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF120*'Input|Fee Based|EGX'!AH121*'Input|Fee Based|EGX'!AJ121/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK121),\"\",'Input|Fee Based|EGX'!$AK121)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ120)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL121),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK120*'Input|Fee Based|EGX'!AM121*'Input|Fee Based|EGX'!AN121/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK120*'Input|Fee Based|EGX'!AM121*'Input|Fee Based|EGX'!AO121/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ121*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS121*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT121*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,28.523505669162887,9.6654920189351241,{"$f":"$AV120*'Input|Fee Based|EGX'!AX121","v":0},{"$f":"SUM($AV120,$AX120:$AZ120)*'Input|Fee Based|EGX'!$AY121","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A122","v":112},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B122),\"\",'Input|Fee Based|EGX'!B122)","v":"USVNTAU"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C122),\"\",'Input|Fee Based|EGX'!C122)","v":"Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party. Wasted travel time."},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D122),\"\",'Input|Fee Based|EGX'!D122)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E122),\"\",'Input|Fee Based|EGX'!E122)","v":"Unfulfilled site visit"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F122),\"\",'Input|Fee Based|EGX'!F122)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G122),\"\",'Input|Fee Based|EGX'!G122)","v":"Non-technical"},103.42228200498378,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I122),\"\",'Input|Fee Based|EGX'!I122)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J121)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J122),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K121*'Input|Fee Based|EGX'!K122*'Input|Fee Based|EGX'!L122/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M122),\"\",'Input|Fee Based|EGX'!M122)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M121)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N122),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N121*'Input|Fee Based|EGX'!O122*'Input|Fee Based|EGX'!P122/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q122),\"\",'Input|Fee Based|EGX'!Q122)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P121)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R122),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q121*'Input|Fee Based|EGX'!S122*'Input|Fee Based|EGX'!T122/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V122),\"\",'Input|Fee Based|EGX'!$V122)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U121)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W122),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V121*'Input|Fee Based|EGX'!X122*'Input|Fee Based|EGX'!Y122/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V121*'Input|Fee Based|EGX'!X122*'Input|Fee Based|EGX'!Z122/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA122),\"\",'Input|Fee Based|EGX'!$AA122)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z121)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB122),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA121*'Input|Fee Based|EGX'!AC122*'Input|Fee Based|EGX'!AD122/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA121*'Input|Fee Based|EGX'!AC122*'Input|Fee Based|EGX'!AE122/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF122),\"\",'Input|Fee Based|EGX'!$AF122)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE121)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG122),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF121*'Input|Fee Based|EGX'!AH122*'Input|Fee Based|EGX'!AI122/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF121*'Input|Fee Based|EGX'!AH122*'Input|Fee Based|EGX'!AJ122/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK122),\"\",'Input|Fee Based|EGX'!$AK122)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ121)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL122),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK121*'Input|Fee Based|EGX'!AM122*'Input|Fee Based|EGX'!AN122/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK121*'Input|Fee Based|EGX'!AM122*'Input|Fee Based|EGX'!AO122/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ122*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS122*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT122*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,28.523505669162887,9.6654920189351241,{"$f":"$AV121*'Input|Fee Based|EGX'!AX122","v":0},{"$f":"SUM($AV121,$AX121:$AZ121)*'Input|Fee Based|EGX'!$AY122","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A123","v":113},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B123),\"\",'Input|Fee Based|EGX'!B123)","v":"NEW_001"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C123),\"\",'Input|Fee Based|EGX'!C123)","v":"Search Fees"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D123),\"\",'Input|Fee Based|EGX'!D123)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E123),\"\",'Input|Fee Based|EGX'!E123)","v":"Other"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F123),\"\",'Input|Fee Based|EGX'!F123)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G123),\"\",'Input|Fee Based|EGX'!G123)","v":"No CT"},62.985160642036767,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I123),\"\",'Input|Fee Based|EGX'!I123)","v":"Administrative"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J122)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J123),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":57.983045635204995},{"$f":"IFERROR(K122*'Input|Fee Based|EGX'!K123*'Input|Fee Based|EGX'!L123/'Input|Setup'!$E$19,0)","v":28.991522817602497},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M123),\"\",'Input|Fee Based|EGX'!M123)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M122)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N123),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N122*'Input|Fee Based|EGX'!O123*'Input|Fee Based|EGX'!P123/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q123),\"\",'Input|Fee Based|EGX'!Q123)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P122)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R123),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q122*'Input|Fee Based|EGX'!S123*'Input|Fee Based|EGX'!T123/'Input|Setup'!$E$19,0)","v":0},28.991522817602497,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V123),\"\",'Input|Fee Based|EGX'!$V123)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U122)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W123),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V122*'Input|Fee Based|EGX'!X123*'Input|Fee Based|EGX'!Y123/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V122*'Input|Fee Based|EGX'!X123*'Input|Fee Based|EGX'!Z123/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA123),\"\",'Input|Fee Based|EGX'!$AA123)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z122)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB123),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA122*'Input|Fee Based|EGX'!AC123*'Input|Fee Based|EGX'!AD123/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA122*'Input|Fee Based|EGX'!AC123*'Input|Fee Based|EGX'!AE123/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF123),\"\",'Input|Fee Based|EGX'!$AF123)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE122)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG123),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF122*'Input|Fee Based|EGX'!AH123*'Input|Fee Based|EGX'!AI123/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF122*'Input|Fee Based|EGX'!AH123*'Input|Fee Based|EGX'!AJ123/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK123),\"\",'Input|Fee Based|EGX'!$AK123)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ122)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL123),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK122*'Input|Fee Based|EGX'!AM123*'Input|Fee Based|EGX'!AN123/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK122*'Input|Fee Based|EGX'!AM123*'Input|Fee Based|EGX'!AO123/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ123*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS123*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":10.75556009856612},{"$f":"'Input|Fee Based|EGX'!AT123*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,17.371088239570049,5.8863772457430077,{"$f":"$AV122*'Input|Fee Based|EGX'!AX123","v":0},{"$f":"SUM($AV122,$AX122:$AZ122)*'Input|Fee Based|EGX'!$AY123","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A124","v":114},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B124),\"\",'Input|Fee Based|EGX'!B124)","v":"NEW_002"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C124),\"\",'Input|Fee Based|EGX'!C124)","v":"Search Fees - Urgent"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D124),\"\",'Input|Fee Based|EGX'!D124)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E124),\"\",'Input|Fee Based|EGX'!E124)","v":"Other"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F124),\"\",'Input|Fee Based|EGX'!F124)","v":"Network Ancillary services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G124),\"\",'Input|Fee Based|EGX'!G124)","v":"No CT"},78.731450802545965,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I124),\"\",'Input|Fee Based|EGX'!I124)","v":"Administrative"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J123)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J124),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":57.983045635204995},{"$f":"IFERROR(K123*'Input|Fee Based|EGX'!K124*'Input|Fee Based|EGX'!L124/'Input|Setup'!$E$19,0)","v":36.239403522003123},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M124),\"\",'Input|Fee Based|EGX'!M124)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M123)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N124),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N123*'Input|Fee Based|EGX'!O124*'Input|Fee Based|EGX'!P124/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q124),\"\",'Input|Fee Based|EGX'!Q124)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P123)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R124),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q123*'Input|Fee Based|EGX'!S124*'Input|Fee Based|EGX'!T124/'Input|Setup'!$E$19,0)","v":0},36.239403522003123,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V124),\"\",'Input|Fee Based|EGX'!$V124)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U123)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W124),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V123*'Input|Fee Based|EGX'!X124*'Input|Fee Based|EGX'!Y124/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V123*'Input|Fee Based|EGX'!X124*'Input|Fee Based|EGX'!Z124/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA124),\"\",'Input|Fee Based|EGX'!$AA124)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z123)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB124),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA123*'Input|Fee Based|EGX'!AC124*'Input|Fee Based|EGX'!AD124/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA123*'Input|Fee Based|EGX'!AC124*'Input|Fee Based|EGX'!AE124/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF124),\"\",'Input|Fee Based|EGX'!$AF124)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE123)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG124),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF123*'Input|Fee Based|EGX'!AH124*'Input|Fee Based|EGX'!AI124/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF123*'Input|Fee Based|EGX'!AH124*'Input|Fee Based|EGX'!AJ124/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK124),\"\",'Input|Fee Based|EGX'!$AK124)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ123)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL124),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK123*'Input|Fee Based|EGX'!AM124*'Input|Fee Based|EGX'!AN124/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK123*'Input|Fee Based|EGX'!AM124*'Input|Fee Based|EGX'!AO124/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ124*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS124*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":13.444450123207648},{"$f":"'Input|Fee Based|EGX'!AT124*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,21.71386029946256,7.3579715571787601,{"$f":"$AV123*'Input|Fee Based|EGX'!AX124","v":0},{"$f":"SUM($AV123,$AX123:$AZ123)*'Input|Fee Based|EGX'!$AY124","v":0}]
[{"$f":"'Input|Fee Based|EGX'!A125","v":115},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B125),\"\",'Input|Fee Based|EGX'!B125)","v":"NEW_003"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C125),\"\",'Input|Fee Based|EGX'!C125)","v":"Retailer requested de-energisation of the customer's premises where the de-energisation can be performed remotely"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D125),\"\",'Input|Fee Based|EGX'!D125)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E125),\"\",'Input|Fee Based|EGX'!E125)","v":"De-energisation"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F125),\"\",'Input|Fee Based|EGX'!F125)","v":"Connection application and management services"},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G125),\"\",'Input|Fee Based|EGX'!G125)","v":"No CT"},115.31998132683711,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I125),\"\",'Input|Fee Based|EGX'!I125)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J124)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J125),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K124*'Input|Fee Based|EGX'!K125*'Input|Fee Based|EGX'!L125/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M125),\"\",'Input|Fee Based|EGX'!M125)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M124)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N125),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N124*'Input|Fee Based|EGX'!O125*'Input|Fee Based|EGX'!P125/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q125),\"\",'Input|Fee Based|EGX'!Q125)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P124)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R125),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q124*'Input|Fee Based|EGX'!S125*'Input|Fee Based|EGX'!T125/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V125),\"\",'Input|Fee Based|EGX'!$V125)","v":"Para Professional"},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U124)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W125),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":120.02924314306982},{"$f":"IFERROR(V124*'Input|Fee Based|EGX'!X125*'Input|Fee Based|EGX'!Y125/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V124*'Input|Fee Based|EGX'!X125*'Input|Fee Based|EGX'!Z125/'Input|Setup'!$E$19,0)","v":60.01462157153491},60.01462157153491,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA125),\"\",'Input|Fee Based|EGX'!$AA125)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z124)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB125),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA124*'Input|Fee Based|EGX'!AC125*'Input|Fee Based|EGX'!AD125/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA124*'Input|Fee Based|EGX'!AC125*'Input|Fee Based|EGX'!AE125/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF125),\"\",'Input|Fee Based|EGX'!$AF125)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE124)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG125),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF124*'Input|Fee Based|EGX'!AH125*'Input|Fee Based|EGX'!AI125/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF124*'Input|Fee Based|EGX'!AH125*'Input|Fee Based|EGX'!AJ125/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK125),\"\",'Input|Fee Based|EGX'!$AK125)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ124)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL125),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK124*'Input|Fee Based|EGX'!AM125*'Input|Fee Based|EGX'!AN125/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK124*'Input|Fee Based|EGX'!AM125*'Input|Fee Based|EGX'!AO125/'Input|Setup'!$E$19,0)","v":0},0,60.01462157153491,0,{"$f":"'Input|Fee Based|EGX'!AQ125*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},null,{"$f":"'Input|Fee Based|EGX'!AS125*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":12.7230997731654},{"$f":"'Input|Fee Based|EGX'!AT125*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,null,null,31.80484976134338,10.777410220793419,{"$f":"$AV124*'Input|Fee Based|EGX'!AX125","v":0},{"$f":"SUM($AV124,$AX124:$AZ124)*'Input|Fee Based|EGX'!$AY125","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B126),\"\",'Input|Fee Based|EGX'!B126)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C126),\"\",'Input|Fee Based|EGX'!C126)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D126),\"\",'Input|Fee Based|EGX'!D126)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E126),\"\",'Input|Fee Based|EGX'!E126)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F126),\"\",'Input|Fee Based|EGX'!F126)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G126),\"\",'Input|Fee Based|EGX'!G126)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I126),\"\",'Input|Fee Based|EGX'!I126)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J125)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J126),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K125*'Input|Fee Based|EGX'!K126*'Input|Fee Based|EGX'!L126/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M126),\"\",'Input|Fee Based|EGX'!M126)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M125)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N126),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N125*'Input|Fee Based|EGX'!O126*'Input|Fee Based|EGX'!P126/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q126),\"\",'Input|Fee Based|EGX'!Q126)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P125)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R126),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q125*'Input|Fee Based|EGX'!S126*'Input|Fee Based|EGX'!T126/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V126),\"\",'Input|Fee Based|EGX'!$V126)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U125)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W126),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V125*'Input|Fee Based|EGX'!X126*'Input|Fee Based|EGX'!Y126/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V125*'Input|Fee Based|EGX'!X126*'Input|Fee Based|EGX'!Z126/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA126),\"\",'Input|Fee Based|EGX'!$AA126)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z125)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB126),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA125*'Input|Fee Based|EGX'!AC126*'Input|Fee Based|EGX'!AD126/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA125*'Input|Fee Based|EGX'!AC126*'Input|Fee Based|EGX'!AE126/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF126),\"\",'Input|Fee Based|EGX'!$AF126)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE125)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG126),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF125*'Input|Fee Based|EGX'!AH126*'Input|Fee Based|EGX'!AI126/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF125*'Input|Fee Based|EGX'!AH126*'Input|Fee Based|EGX'!AJ126/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK126),\"\",'Input|Fee Based|EGX'!$AK126)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ125)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL126),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK125*'Input|Fee Based|EGX'!AM126*'Input|Fee Based|EGX'!AN126/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK125*'Input|Fee Based|EGX'!AM126*'Input|Fee Based|EGX'!AO126/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ126*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR126*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS126*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT126*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV125*'Input|Fee Based|EGX'!AV126","v":0},{"$f":"$AV125*'Input|Fee Based|EGX'!AW126","v":0},{"$f":"$AV125*'Input|Fee Based|EGX'!AX126","v":0},{"$f":"SUM($AV125,$AX125:$AZ125)*'Input|Fee Based|EGX'!$AY126","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B128),\"\",'Input|Fee Based|EGX'!B128)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C128),\"\",'Input|Fee Based|EGX'!C128)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D128),\"\",'Input|Fee Based|EGX'!D128)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E128),\"\",'Input|Fee Based|EGX'!E128)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F128),\"\",'Input|Fee Based|EGX'!F128)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G128),\"\",'Input|Fee Based|EGX'!G128)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I128),\"\",'Input|Fee Based|EGX'!I128)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J126)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J128),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K126*'Input|Fee Based|EGX'!K128*'Input|Fee Based|EGX'!L128/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M128),\"\",'Input|Fee Based|EGX'!M128)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M126)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N128),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N126*'Input|Fee Based|EGX'!O128*'Input|Fee Based|EGX'!P128/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q128),\"\",'Input|Fee Based|EGX'!Q128)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P126)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R128),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q126*'Input|Fee Based|EGX'!S128*'Input|Fee Based|EGX'!T128/'Input|Setup'!$E$19,0)","v":0},{"$f":"L126+O126+R126","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V128),\"\",'Input|Fee Based|EGX'!$V128)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U126)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W128),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V126*'Input|Fee Based|EGX'!X128*'Input|Fee Based|EGX'!Y128/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V126*'Input|Fee Based|EGX'!X128*'Input|Fee Based|EGX'!Z128/'Input|Setup'!$E$19,0)","v":0},{"$f":"W126+X126","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA128),\"\",'Input|Fee Based|EGX'!$AA128)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z126)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB128),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA126*'Input|Fee Based|EGX'!AC128*'Input|Fee Based|EGX'!AD128/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA126*'Input|Fee Based|EGX'!AC128*'Input|Fee Based|EGX'!AE128/'Input|Setup'!$E$19,0)","v":0},{"$f":"AB126+AC126","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF128),\"\",'Input|Fee Based|EGX'!$AF128)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE126)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG128),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF126*'Input|Fee Based|EGX'!AH128*'Input|Fee Based|EGX'!AI128/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF126*'Input|Fee Based|EGX'!AH128*'Input|Fee Based|EGX'!AJ128/'Input|Setup'!$E$19,0)","v":0},{"$f":"AG126+AH126","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK128),\"\",'Input|Fee Based|EGX'!$AK128)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ126)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL128),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK126*'Input|Fee Based|EGX'!AM128*'Input|Fee Based|EGX'!AN128/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK126*'Input|Fee Based|EGX'!AM128*'Input|Fee Based|EGX'!AO128/'Input|Setup'!$E$19,0)","v":0},{"$f":"AL126+AM126","v":0},{"$f":"Y126+AD126+AI126+AN126","v":0},0,{"$f":"'Input|Fee Based|EGX'!AQ128*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR128*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS128*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT128*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV126*'Input|Fee Based|EGX'!AV128","v":0},{"$f":"$AV126*'Input|Fee Based|EGX'!AW128","v":0},{"$f":"$AV126*'Input|Fee Based|EGX'!AX128","v":0},{"$f":"SUM($AV126,$AX126:$AZ126)*'Input|Fee Based|EGX'!$AY128","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B129),\"\",'Input|Fee Based|EGX'!B129)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C129),\"\",'Input|Fee Based|EGX'!C129)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D129),\"\",'Input|Fee Based|EGX'!D129)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E129),\"\",'Input|Fee Based|EGX'!E129)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F129),\"\",'Input|Fee Based|EGX'!F129)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G129),\"\",'Input|Fee Based|EGX'!G129)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I129),\"\",'Input|Fee Based|EGX'!I129)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J127)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J129),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K127*'Input|Fee Based|EGX'!K129*'Input|Fee Based|EGX'!L129/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M129),\"\",'Input|Fee Based|EGX'!M129)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M127)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N129),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N127*'Input|Fee Based|EGX'!O129*'Input|Fee Based|EGX'!P129/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q129),\"\",'Input|Fee Based|EGX'!Q129)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P127)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R129),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q127*'Input|Fee Based|EGX'!S129*'Input|Fee Based|EGX'!T129/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V129),\"\",'Input|Fee Based|EGX'!$V129)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U127)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W129),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V127*'Input|Fee Based|EGX'!X129*'Input|Fee Based|EGX'!Y129/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V127*'Input|Fee Based|EGX'!X129*'Input|Fee Based|EGX'!Z129/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA129),\"\",'Input|Fee Based|EGX'!$AA129)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z127)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB129),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA127*'Input|Fee Based|EGX'!AC129*'Input|Fee Based|EGX'!AD129/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA127*'Input|Fee Based|EGX'!AC129*'Input|Fee Based|EGX'!AE129/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF129),\"\",'Input|Fee Based|EGX'!$AF129)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE127)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG129),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF127*'Input|Fee Based|EGX'!AH129*'Input|Fee Based|EGX'!AI129/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF127*'Input|Fee Based|EGX'!AH129*'Input|Fee Based|EGX'!AJ129/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK129),\"\",'Input|Fee Based|EGX'!$AK129)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ127)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL129),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK127*'Input|Fee Based|EGX'!AM129*'Input|Fee Based|EGX'!AN129/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK127*'Input|Fee Based|EGX'!AM129*'Input|Fee Based|EGX'!AO129/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ129*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR129*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS129*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT129*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV127*'Input|Fee Based|EGX'!AV129","v":0},{"$f":"$AV127*'Input|Fee Based|EGX'!AW129","v":0},{"$f":"$AV127*'Input|Fee Based|EGX'!AX129","v":0},{"$f":"SUM($AV127,$AX127:$AZ127)*'Input|Fee Based|EGX'!$AY129","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B130),\"\",'Input|Fee Based|EGX'!B130)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C130),\"\",'Input|Fee Based|EGX'!C130)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D130),\"\",'Input|Fee Based|EGX'!D130)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E130),\"\",'Input|Fee Based|EGX'!E130)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F130),\"\",'Input|Fee Based|EGX'!F130)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G130),\"\",'Input|Fee Based|EGX'!G130)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I130),\"\",'Input|Fee Based|EGX'!I130)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J128)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J130),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K128*'Input|Fee Based|EGX'!K130*'Input|Fee Based|EGX'!L130/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M130),\"\",'Input|Fee Based|EGX'!M130)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M128)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N130),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N128*'Input|Fee Based|EGX'!O130*'Input|Fee Based|EGX'!P130/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q130),\"\",'Input|Fee Based|EGX'!Q130)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P128)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R130),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q128*'Input|Fee Based|EGX'!S130*'Input|Fee Based|EGX'!T130/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V130),\"\",'Input|Fee Based|EGX'!$V130)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U128)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W130),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V128*'Input|Fee Based|EGX'!X130*'Input|Fee Based|EGX'!Y130/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V128*'Input|Fee Based|EGX'!X130*'Input|Fee Based|EGX'!Z130/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA130),\"\",'Input|Fee Based|EGX'!$AA130)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z128)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB130),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA128*'Input|Fee Based|EGX'!AC130*'Input|Fee Based|EGX'!AD130/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA128*'Input|Fee Based|EGX'!AC130*'Input|Fee Based|EGX'!AE130/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF130),\"\",'Input|Fee Based|EGX'!$AF130)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE128)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG130),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF128*'Input|Fee Based|EGX'!AH130*'Input|Fee Based|EGX'!AI130/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF128*'Input|Fee Based|EGX'!AH130*'Input|Fee Based|EGX'!AJ130/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK130),\"\",'Input|Fee Based|EGX'!$AK130)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ128)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL130),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK128*'Input|Fee Based|EGX'!AM130*'Input|Fee Based|EGX'!AN130/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK128*'Input|Fee Based|EGX'!AM130*'Input|Fee Based|EGX'!AO130/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ130*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR130*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS130*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT130*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV128*'Input|Fee Based|EGX'!AV130","v":0},{"$f":"$AV128*'Input|Fee Based|EGX'!AW130","v":0},{"$f":"$AV128*'Input|Fee Based|EGX'!AX130","v":0},{"$f":"SUM($AV128,$AX128:$AZ128)*'Input|Fee Based|EGX'!$AY130","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B131),\"\",'Input|Fee Based|EGX'!B131)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C131),\"\",'Input|Fee Based|EGX'!C131)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D131),\"\",'Input|Fee Based|EGX'!D131)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E131),\"\",'Input|Fee Based|EGX'!E131)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F131),\"\",'Input|Fee Based|EGX'!F131)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G131),\"\",'Input|Fee Based|EGX'!G131)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I131),\"\",'Input|Fee Based|EGX'!I131)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J129)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J131),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K129*'Input|Fee Based|EGX'!K131*'Input|Fee Based|EGX'!L131/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M131),\"\",'Input|Fee Based|EGX'!M131)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M129)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N131),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N129*'Input|Fee Based|EGX'!O131*'Input|Fee Based|EGX'!P131/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q131),\"\",'Input|Fee Based|EGX'!Q131)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P129)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R131),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q129*'Input|Fee Based|EGX'!S131*'Input|Fee Based|EGX'!T131/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V131),\"\",'Input|Fee Based|EGX'!$V131)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U129)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W131),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V129*'Input|Fee Based|EGX'!X131*'Input|Fee Based|EGX'!Y131/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V129*'Input|Fee Based|EGX'!X131*'Input|Fee Based|EGX'!Z131/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA131),\"\",'Input|Fee Based|EGX'!$AA131)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z129)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB131),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA129*'Input|Fee Based|EGX'!AC131*'Input|Fee Based|EGX'!AD131/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA129*'Input|Fee Based|EGX'!AC131*'Input|Fee Based|EGX'!AE131/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF131),\"\",'Input|Fee Based|EGX'!$AF131)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE129)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG131),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF129*'Input|Fee Based|EGX'!AH131*'Input|Fee Based|EGX'!AI131/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF129*'Input|Fee Based|EGX'!AH131*'Input|Fee Based|EGX'!AJ131/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK131),\"\",'Input|Fee Based|EGX'!$AK131)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ129)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL131),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK129*'Input|Fee Based|EGX'!AM131*'Input|Fee Based|EGX'!AN131/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK129*'Input|Fee Based|EGX'!AM131*'Input|Fee Based|EGX'!AO131/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ131*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR131*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS131*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT131*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV129*'Input|Fee Based|EGX'!AV131","v":0},{"$f":"$AV129*'Input|Fee Based|EGX'!AW131","v":0},{"$f":"$AV129*'Input|Fee Based|EGX'!AX131","v":0},{"$f":"SUM($AV129,$AX129:$AZ129)*'Input|Fee Based|EGX'!$AY131","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B132),\"\",'Input|Fee Based|EGX'!B132)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C132),\"\",'Input|Fee Based|EGX'!C132)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D132),\"\",'Input|Fee Based|EGX'!D132)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E132),\"\",'Input|Fee Based|EGX'!E132)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F132),\"\",'Input|Fee Based|EGX'!F132)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G132),\"\",'Input|Fee Based|EGX'!G132)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I132),\"\",'Input|Fee Based|EGX'!I132)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J130)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J132),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K130*'Input|Fee Based|EGX'!K132*'Input|Fee Based|EGX'!L132/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M132),\"\",'Input|Fee Based|EGX'!M132)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M130)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N132),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N130*'Input|Fee Based|EGX'!O132*'Input|Fee Based|EGX'!P132/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q132),\"\",'Input|Fee Based|EGX'!Q132)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P130)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R132),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q130*'Input|Fee Based|EGX'!S132*'Input|Fee Based|EGX'!T132/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V132),\"\",'Input|Fee Based|EGX'!$V132)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U130)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W132),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V130*'Input|Fee Based|EGX'!X132*'Input|Fee Based|EGX'!Y132/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V130*'Input|Fee Based|EGX'!X132*'Input|Fee Based|EGX'!Z132/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA132),\"\",'Input|Fee Based|EGX'!$AA132)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z130)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB132),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA130*'Input|Fee Based|EGX'!AC132*'Input|Fee Based|EGX'!AD132/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA130*'Input|Fee Based|EGX'!AC132*'Input|Fee Based|EGX'!AE132/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF132),\"\",'Input|Fee Based|EGX'!$AF132)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE130)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG132),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF130*'Input|Fee Based|EGX'!AH132*'Input|Fee Based|EGX'!AI132/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF130*'Input|Fee Based|EGX'!AH132*'Input|Fee Based|EGX'!AJ132/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK132),\"\",'Input|Fee Based|EGX'!$AK132)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ130)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL132),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK130*'Input|Fee Based|EGX'!AM132*'Input|Fee Based|EGX'!AN132/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK130*'Input|Fee Based|EGX'!AM132*'Input|Fee Based|EGX'!AO132/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ132*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR132*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS132*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT132*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV130*'Input|Fee Based|EGX'!AV132","v":0},{"$f":"$AV130*'Input|Fee Based|EGX'!AW132","v":0},{"$f":"$AV130*'Input|Fee Based|EGX'!AX132","v":0},{"$f":"SUM($AV130,$AX130:$AZ130)*'Input|Fee Based|EGX'!$AY132","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B133),\"\",'Input|Fee Based|EGX'!B133)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C133),\"\",'Input|Fee Based|EGX'!C133)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D133),\"\",'Input|Fee Based|EGX'!D133)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E133),\"\",'Input|Fee Based|EGX'!E133)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F133),\"\",'Input|Fee Based|EGX'!F133)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G133),\"\",'Input|Fee Based|EGX'!G133)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I133),\"\",'Input|Fee Based|EGX'!I133)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J131)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J133),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K131*'Input|Fee Based|EGX'!K133*'Input|Fee Based|EGX'!L133/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M133),\"\",'Input|Fee Based|EGX'!M133)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M131)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N133),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N131*'Input|Fee Based|EGX'!O133*'Input|Fee Based|EGX'!P133/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q133),\"\",'Input|Fee Based|EGX'!Q133)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P131)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R133),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q131*'Input|Fee Based|EGX'!S133*'Input|Fee Based|EGX'!T133/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V133),\"\",'Input|Fee Based|EGX'!$V133)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U131)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W133),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V131*'Input|Fee Based|EGX'!X133*'Input|Fee Based|EGX'!Y133/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V131*'Input|Fee Based|EGX'!X133*'Input|Fee Based|EGX'!Z133/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA133),\"\",'Input|Fee Based|EGX'!$AA133)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z131)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB133),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA131*'Input|Fee Based|EGX'!AC133*'Input|Fee Based|EGX'!AD133/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA131*'Input|Fee Based|EGX'!AC133*'Input|Fee Based|EGX'!AE133/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF133),\"\",'Input|Fee Based|EGX'!$AF133)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE131)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG133),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF131*'Input|Fee Based|EGX'!AH133*'Input|Fee Based|EGX'!AI133/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF131*'Input|Fee Based|EGX'!AH133*'Input|Fee Based|EGX'!AJ133/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK133),\"\",'Input|Fee Based|EGX'!$AK133)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ131)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL133),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK131*'Input|Fee Based|EGX'!AM133*'Input|Fee Based|EGX'!AN133/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK131*'Input|Fee Based|EGX'!AM133*'Input|Fee Based|EGX'!AO133/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ133*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR133*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS133*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT133*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV131*'Input|Fee Based|EGX'!AV133","v":0},{"$f":"$AV131*'Input|Fee Based|EGX'!AW133","v":0},{"$f":"$AV131*'Input|Fee Based|EGX'!AX133","v":0},{"$f":"SUM($AV131,$AX131:$AZ131)*'Input|Fee Based|EGX'!$AY133","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B134),\"\",'Input|Fee Based|EGX'!B134)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C134),\"\",'Input|Fee Based|EGX'!C134)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D134),\"\",'Input|Fee Based|EGX'!D134)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E134),\"\",'Input|Fee Based|EGX'!E134)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F134),\"\",'Input|Fee Based|EGX'!F134)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G134),\"\",'Input|Fee Based|EGX'!G134)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I134),\"\",'Input|Fee Based|EGX'!I134)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J132)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J134),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K132*'Input|Fee Based|EGX'!K134*'Input|Fee Based|EGX'!L134/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M134),\"\",'Input|Fee Based|EGX'!M134)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M132)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N134),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N132*'Input|Fee Based|EGX'!O134*'Input|Fee Based|EGX'!P134/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q134),\"\",'Input|Fee Based|EGX'!Q134)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P132)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R134),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q132*'Input|Fee Based|EGX'!S134*'Input|Fee Based|EGX'!T134/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V134),\"\",'Input|Fee Based|EGX'!$V134)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U132)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W134),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V132*'Input|Fee Based|EGX'!X134*'Input|Fee Based|EGX'!Y134/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V132*'Input|Fee Based|EGX'!X134*'Input|Fee Based|EGX'!Z134/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA134),\"\",'Input|Fee Based|EGX'!$AA134)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z132)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB134),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA132*'Input|Fee Based|EGX'!AC134*'Input|Fee Based|EGX'!AD134/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA132*'Input|Fee Based|EGX'!AC134*'Input|Fee Based|EGX'!AE134/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF134),\"\",'Input|Fee Based|EGX'!$AF134)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE132)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG134),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF132*'Input|Fee Based|EGX'!AH134*'Input|Fee Based|EGX'!AI134/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF132*'Input|Fee Based|EGX'!AH134*'Input|Fee Based|EGX'!AJ134/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK134),\"\",'Input|Fee Based|EGX'!$AK134)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ132)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL134),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK132*'Input|Fee Based|EGX'!AM134*'Input|Fee Based|EGX'!AN134/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK132*'Input|Fee Based|EGX'!AM134*'Input|Fee Based|EGX'!AO134/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ134*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR134*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS134*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT134*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV132*'Input|Fee Based|EGX'!AV134","v":0},{"$f":"$AV132*'Input|Fee Based|EGX'!AW134","v":0},{"$f":"$AV132*'Input|Fee Based|EGX'!AX134","v":0},{"$f":"SUM($AV132,$AX132:$AZ132)*'Input|Fee Based|EGX'!$AY134","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B135),\"\",'Input|Fee Based|EGX'!B135)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C135),\"\",'Input|Fee Based|EGX'!C135)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D135),\"\",'Input|Fee Based|EGX'!D135)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E135),\"\",'Input|Fee Based|EGX'!E135)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F135),\"\",'Input|Fee Based|EGX'!F135)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G135),\"\",'Input|Fee Based|EGX'!G135)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I135),\"\",'Input|Fee Based|EGX'!I135)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J133)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J135),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K133*'Input|Fee Based|EGX'!K135*'Input|Fee Based|EGX'!L135/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M135),\"\",'Input|Fee Based|EGX'!M135)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M133)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N135),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N133*'Input|Fee Based|EGX'!O135*'Input|Fee Based|EGX'!P135/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q135),\"\",'Input|Fee Based|EGX'!Q135)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P133)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R135),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q133*'Input|Fee Based|EGX'!S135*'Input|Fee Based|EGX'!T135/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V135),\"\",'Input|Fee Based|EGX'!$V135)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U133)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W135),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V133*'Input|Fee Based|EGX'!X135*'Input|Fee Based|EGX'!Y135/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V133*'Input|Fee Based|EGX'!X135*'Input|Fee Based|EGX'!Z135/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA135),\"\",'Input|Fee Based|EGX'!$AA135)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z133)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB135),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA133*'Input|Fee Based|EGX'!AC135*'Input|Fee Based|EGX'!AD135/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA133*'Input|Fee Based|EGX'!AC135*'Input|Fee Based|EGX'!AE135/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF135),\"\",'Input|Fee Based|EGX'!$AF135)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE133)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG135),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF133*'Input|Fee Based|EGX'!AH135*'Input|Fee Based|EGX'!AI135/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF133*'Input|Fee Based|EGX'!AH135*'Input|Fee Based|EGX'!AJ135/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK135),\"\",'Input|Fee Based|EGX'!$AK135)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ133)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL135),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK133*'Input|Fee Based|EGX'!AM135*'Input|Fee Based|EGX'!AN135/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK133*'Input|Fee Based|EGX'!AM135*'Input|Fee Based|EGX'!AO135/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ135*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR135*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS135*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT135*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV133*'Input|Fee Based|EGX'!AV135","v":0},{"$f":"$AV133*'Input|Fee Based|EGX'!AW135","v":0},{"$f":"$AV133*'Input|Fee Based|EGX'!AX135","v":0},{"$f":"SUM($AV133,$AX133:$AZ133)*'Input|Fee Based|EGX'!$AY135","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B136),\"\",'Input|Fee Based|EGX'!B136)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C136),\"\",'Input|Fee Based|EGX'!C136)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D136),\"\",'Input|Fee Based|EGX'!D136)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E136),\"\",'Input|Fee Based|EGX'!E136)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F136),\"\",'Input|Fee Based|EGX'!F136)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G136),\"\",'Input|Fee Based|EGX'!G136)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I136),\"\",'Input|Fee Based|EGX'!I136)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J134)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J136),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K134*'Input|Fee Based|EGX'!K136*'Input|Fee Based|EGX'!L136/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M136),\"\",'Input|Fee Based|EGX'!M136)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M134)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N136),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N134*'Input|Fee Based|EGX'!O136*'Input|Fee Based|EGX'!P136/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q136),\"\",'Input|Fee Based|EGX'!Q136)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P134)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R136),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q134*'Input|Fee Based|EGX'!S136*'Input|Fee Based|EGX'!T136/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V136),\"\",'Input|Fee Based|EGX'!$V136)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U134)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W136),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V134*'Input|Fee Based|EGX'!X136*'Input|Fee Based|EGX'!Y136/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V134*'Input|Fee Based|EGX'!X136*'Input|Fee Based|EGX'!Z136/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA136),\"\",'Input|Fee Based|EGX'!$AA136)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z134)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB136),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA134*'Input|Fee Based|EGX'!AC136*'Input|Fee Based|EGX'!AD136/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA134*'Input|Fee Based|EGX'!AC136*'Input|Fee Based|EGX'!AE136/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF136),\"\",'Input|Fee Based|EGX'!$AF136)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE134)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG136),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF134*'Input|Fee Based|EGX'!AH136*'Input|Fee Based|EGX'!AI136/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF134*'Input|Fee Based|EGX'!AH136*'Input|Fee Based|EGX'!AJ136/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK136),\"\",'Input|Fee Based|EGX'!$AK136)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ134)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL136),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK134*'Input|Fee Based|EGX'!AM136*'Input|Fee Based|EGX'!AN136/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK134*'Input|Fee Based|EGX'!AM136*'Input|Fee Based|EGX'!AO136/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ136*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR136*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS136*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT136*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV134*'Input|Fee Based|EGX'!AV136","v":0},{"$f":"$AV134*'Input|Fee Based|EGX'!AW136","v":0},{"$f":"$AV134*'Input|Fee Based|EGX'!AX136","v":0},{"$f":"SUM($AV134,$AX134:$AZ134)*'Input|Fee Based|EGX'!$AY136","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B137),\"\",'Input|Fee Based|EGX'!B137)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C137),\"\",'Input|Fee Based|EGX'!C137)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D137),\"\",'Input|Fee Based|EGX'!D137)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E137),\"\",'Input|Fee Based|EGX'!E137)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F137),\"\",'Input|Fee Based|EGX'!F137)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G137),\"\",'Input|Fee Based|EGX'!G137)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I137),\"\",'Input|Fee Based|EGX'!I137)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J135)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J137),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K135*'Input|Fee Based|EGX'!K137*'Input|Fee Based|EGX'!L137/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M137),\"\",'Input|Fee Based|EGX'!M137)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M135)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N137),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N135*'Input|Fee Based|EGX'!O137*'Input|Fee Based|EGX'!P137/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q137),\"\",'Input|Fee Based|EGX'!Q137)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P135)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R137),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q135*'Input|Fee Based|EGX'!S137*'Input|Fee Based|EGX'!T137/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V137),\"\",'Input|Fee Based|EGX'!$V137)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U135)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W137),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V135*'Input|Fee Based|EGX'!X137*'Input|Fee Based|EGX'!Y137/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V135*'Input|Fee Based|EGX'!X137*'Input|Fee Based|EGX'!Z137/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA137),\"\",'Input|Fee Based|EGX'!$AA137)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z135)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB137),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA135*'Input|Fee Based|EGX'!AC137*'Input|Fee Based|EGX'!AD137/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA135*'Input|Fee Based|EGX'!AC137*'Input|Fee Based|EGX'!AE137/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF137),\"\",'Input|Fee Based|EGX'!$AF137)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE135)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG137),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF135*'Input|Fee Based|EGX'!AH137*'Input|Fee Based|EGX'!AI137/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF135*'Input|Fee Based|EGX'!AH137*'Input|Fee Based|EGX'!AJ137/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK137),\"\",'Input|Fee Based|EGX'!$AK137)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ135)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL137),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK135*'Input|Fee Based|EGX'!AM137*'Input|Fee Based|EGX'!AN137/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK135*'Input|Fee Based|EGX'!AM137*'Input|Fee Based|EGX'!AO137/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ137*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR137*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS137*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT137*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV135*'Input|Fee Based|EGX'!AV137","v":0},{"$f":"$AV135*'Input|Fee Based|EGX'!AW137","v":0},{"$f":"$AV135*'Input|Fee Based|EGX'!AX137","v":0},{"$f":"SUM($AV135,$AX135:$AZ135)*'Input|Fee Based|EGX'!$AY137","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B138),\"\",'Input|Fee Based|EGX'!B138)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C138),\"\",'Input|Fee Based|EGX'!C138)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D138),\"\",'Input|Fee Based|EGX'!D138)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E138),\"\",'Input|Fee Based|EGX'!E138)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F138),\"\",'Input|Fee Based|EGX'!F138)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G138),\"\",'Input|Fee Based|EGX'!G138)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I138),\"\",'Input|Fee Based|EGX'!I138)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J136)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J138),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K136*'Input|Fee Based|EGX'!K138*'Input|Fee Based|EGX'!L138/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M138),\"\",'Input|Fee Based|EGX'!M138)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M136)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N138),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N136*'Input|Fee Based|EGX'!O138*'Input|Fee Based|EGX'!P138/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q138),\"\",'Input|Fee Based|EGX'!Q138)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P136)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R138),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q136*'Input|Fee Based|EGX'!S138*'Input|Fee Based|EGX'!T138/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V138),\"\",'Input|Fee Based|EGX'!$V138)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U136)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W138),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V136*'Input|Fee Based|EGX'!X138*'Input|Fee Based|EGX'!Y138/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V136*'Input|Fee Based|EGX'!X138*'Input|Fee Based|EGX'!Z138/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA138),\"\",'Input|Fee Based|EGX'!$AA138)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z136)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB138),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA136*'Input|Fee Based|EGX'!AC138*'Input|Fee Based|EGX'!AD138/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA136*'Input|Fee Based|EGX'!AC138*'Input|Fee Based|EGX'!AE138/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF138),\"\",'Input|Fee Based|EGX'!$AF138)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE136)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG138),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF136*'Input|Fee Based|EGX'!AH138*'Input|Fee Based|EGX'!AI138/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF136*'Input|Fee Based|EGX'!AH138*'Input|Fee Based|EGX'!AJ138/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK138),\"\",'Input|Fee Based|EGX'!$AK138)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ136)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL138),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK136*'Input|Fee Based|EGX'!AM138*'Input|Fee Based|EGX'!AN138/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK136*'Input|Fee Based|EGX'!AM138*'Input|Fee Based|EGX'!AO138/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ138*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR138*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS138*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT138*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV136*'Input|Fee Based|EGX'!AV138","v":0},{"$f":"$AV136*'Input|Fee Based|EGX'!AW138","v":0},{"$f":"$AV136*'Input|Fee Based|EGX'!AX138","v":0},{"$f":"SUM($AV136,$AX136:$AZ136)*'Input|Fee Based|EGX'!$AY138","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B139),\"\",'Input|Fee Based|EGX'!B139)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C139),\"\",'Input|Fee Based|EGX'!C139)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D139),\"\",'Input|Fee Based|EGX'!D139)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E139),\"\",'Input|Fee Based|EGX'!E139)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F139),\"\",'Input|Fee Based|EGX'!F139)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G139),\"\",'Input|Fee Based|EGX'!G139)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I139),\"\",'Input|Fee Based|EGX'!I139)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J137)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J139),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K137*'Input|Fee Based|EGX'!K139*'Input|Fee Based|EGX'!L139/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M139),\"\",'Input|Fee Based|EGX'!M139)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M137)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N139),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N137*'Input|Fee Based|EGX'!O139*'Input|Fee Based|EGX'!P139/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q139),\"\",'Input|Fee Based|EGX'!Q139)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P137)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R139),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q137*'Input|Fee Based|EGX'!S139*'Input|Fee Based|EGX'!T139/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V139),\"\",'Input|Fee Based|EGX'!$V139)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U137)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W139),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V137*'Input|Fee Based|EGX'!X139*'Input|Fee Based|EGX'!Y139/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V137*'Input|Fee Based|EGX'!X139*'Input|Fee Based|EGX'!Z139/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA139),\"\",'Input|Fee Based|EGX'!$AA139)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z137)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB139),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA137*'Input|Fee Based|EGX'!AC139*'Input|Fee Based|EGX'!AD139/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA137*'Input|Fee Based|EGX'!AC139*'Input|Fee Based|EGX'!AE139/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF139),\"\",'Input|Fee Based|EGX'!$AF139)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE137)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG139),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF137*'Input|Fee Based|EGX'!AH139*'Input|Fee Based|EGX'!AI139/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF137*'Input|Fee Based|EGX'!AH139*'Input|Fee Based|EGX'!AJ139/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK139),\"\",'Input|Fee Based|EGX'!$AK139)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ137)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL139),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK137*'Input|Fee Based|EGX'!AM139*'Input|Fee Based|EGX'!AN139/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK137*'Input|Fee Based|EGX'!AM139*'Input|Fee Based|EGX'!AO139/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ139*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR139*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS139*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT139*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV137*'Input|Fee Based|EGX'!AV139","v":0},{"$f":"$AV137*'Input|Fee Based|EGX'!AW139","v":0},{"$f":"$AV137*'Input|Fee Based|EGX'!AX139","v":0},{"$f":"SUM($AV137,$AX137:$AZ137)*'Input|Fee Based|EGX'!$AY139","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B140),\"\",'Input|Fee Based|EGX'!B140)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C140),\"\",'Input|Fee Based|EGX'!C140)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D140),\"\",'Input|Fee Based|EGX'!D140)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E140),\"\",'Input|Fee Based|EGX'!E140)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F140),\"\",'Input|Fee Based|EGX'!F140)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G140),\"\",'Input|Fee Based|EGX'!G140)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I140),\"\",'Input|Fee Based|EGX'!I140)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J138)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J140),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K138*'Input|Fee Based|EGX'!K140*'Input|Fee Based|EGX'!L140/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M140),\"\",'Input|Fee Based|EGX'!M140)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M138)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N140),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N138*'Input|Fee Based|EGX'!O140*'Input|Fee Based|EGX'!P140/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q140),\"\",'Input|Fee Based|EGX'!Q140)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P138)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R140),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q138*'Input|Fee Based|EGX'!S140*'Input|Fee Based|EGX'!T140/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V140),\"\",'Input|Fee Based|EGX'!$V140)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U138)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W140),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V138*'Input|Fee Based|EGX'!X140*'Input|Fee Based|EGX'!Y140/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V138*'Input|Fee Based|EGX'!X140*'Input|Fee Based|EGX'!Z140/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA140),\"\",'Input|Fee Based|EGX'!$AA140)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z138)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB140),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA138*'Input|Fee Based|EGX'!AC140*'Input|Fee Based|EGX'!AD140/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA138*'Input|Fee Based|EGX'!AC140*'Input|Fee Based|EGX'!AE140/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF140),\"\",'Input|Fee Based|EGX'!$AF140)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE138)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG140),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF138*'Input|Fee Based|EGX'!AH140*'Input|Fee Based|EGX'!AI140/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF138*'Input|Fee Based|EGX'!AH140*'Input|Fee Based|EGX'!AJ140/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK140),\"\",'Input|Fee Based|EGX'!$AK140)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ138)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL140),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK138*'Input|Fee Based|EGX'!AM140*'Input|Fee Based|EGX'!AN140/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK138*'Input|Fee Based|EGX'!AM140*'Input|Fee Based|EGX'!AO140/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ140*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR140*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS140*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT140*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV138*'Input|Fee Based|EGX'!AV140","v":0},{"$f":"$AV138*'Input|Fee Based|EGX'!AW140","v":0},{"$f":"$AV138*'Input|Fee Based|EGX'!AX140","v":0},{"$f":"SUM($AV138,$AX138:$AZ138)*'Input|Fee Based|EGX'!$AY140","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B141),\"\",'Input|Fee Based|EGX'!B141)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C141),\"\",'Input|Fee Based|EGX'!C141)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D141),\"\",'Input|Fee Based|EGX'!D141)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E141),\"\",'Input|Fee Based|EGX'!E141)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F141),\"\",'Input|Fee Based|EGX'!F141)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G141),\"\",'Input|Fee Based|EGX'!G141)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I141),\"\",'Input|Fee Based|EGX'!I141)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J139)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J141),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K139*'Input|Fee Based|EGX'!K141*'Input|Fee Based|EGX'!L141/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M141),\"\",'Input|Fee Based|EGX'!M141)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M139)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N141),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N139*'Input|Fee Based|EGX'!O141*'Input|Fee Based|EGX'!P141/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q141),\"\",'Input|Fee Based|EGX'!Q141)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P139)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R141),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q139*'Input|Fee Based|EGX'!S141*'Input|Fee Based|EGX'!T141/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(OR(\nAND(K139<>0,L139=\"\"),\nAND(N139<>0,O139=\"\"),\nAND(Q139<>0,R139=\"\")),1,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V141),\"\",'Input|Fee Based|EGX'!$V141)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U139)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W141),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V139*'Input|Fee Based|EGX'!X141*'Input|Fee Based|EGX'!Y141/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V139*'Input|Fee Based|EGX'!X141*'Input|Fee Based|EGX'!Z141/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA141),\"\",'Input|Fee Based|EGX'!$AA141)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z139)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB141),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA139*'Input|Fee Based|EGX'!AC141*'Input|Fee Based|EGX'!AD141/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA139*'Input|Fee Based|EGX'!AC141*'Input|Fee Based|EGX'!AE141/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF141),\"\",'Input|Fee Based|EGX'!$AF141)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE139)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG141),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF139*'Input|Fee Based|EGX'!AH141*'Input|Fee Based|EGX'!AI141/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF139*'Input|Fee Based|EGX'!AH141*'Input|Fee Based|EGX'!AJ141/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK141),\"\",'Input|Fee Based|EGX'!$AK141)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ139)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL141),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK139*'Input|Fee Based|EGX'!AM141*'Input|Fee Based|EGX'!AN141/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK139*'Input|Fee Based|EGX'!AM141*'Input|Fee Based|EGX'!AO141/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(OR(\nAND(V139<>0,Y139=\"\"),\nAND(AA139<>0,AD139=\"\"),\nAND(AF139<>0,AI139=\"\"),\nAND(AK139<>0,AN139=\"\")),1,0)","v":0},{"$f":"'Input|Fee Based|EGX'!AQ141*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR141*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS141*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT141*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV139*'Input|Fee Based|EGX'!AV141","v":0},{"$f":"$AV139*'Input|Fee Based|EGX'!AW141","v":0},{"$f":"$AV139*'Input|Fee Based|EGX'!AX141","v":0},{"$f":"SUM($AV139,$AX139:$AZ139)*'Input|Fee Based|EGX'!$AY141","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B142),\"\",'Input|Fee Based|EGX'!B142)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C142),\"\",'Input|Fee Based|EGX'!C142)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D142),\"\",'Input|Fee Based|EGX'!D142)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E142),\"\",'Input|Fee Based|EGX'!E142)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F142),\"\",'Input|Fee Based|EGX'!F142)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G142),\"\",'Input|Fee Based|EGX'!G142)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I142),\"\",'Input|Fee Based|EGX'!I142)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J140)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J142),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K140*'Input|Fee Based|EGX'!K142*'Input|Fee Based|EGX'!L142/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M142),\"\",'Input|Fee Based|EGX'!M142)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M140)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N142),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N140*'Input|Fee Based|EGX'!O142*'Input|Fee Based|EGX'!P142/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q142),\"\",'Input|Fee Based|EGX'!Q142)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P140)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R142),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q140*'Input|Fee Based|EGX'!S142*'Input|Fee Based|EGX'!T142/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V142),\"\",'Input|Fee Based|EGX'!$V142)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U140)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W142),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V140*'Input|Fee Based|EGX'!X142*'Input|Fee Based|EGX'!Y142/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V140*'Input|Fee Based|EGX'!X142*'Input|Fee Based|EGX'!Z142/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA142),\"\",'Input|Fee Based|EGX'!$AA142)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z140)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB142),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA140*'Input|Fee Based|EGX'!AC142*'Input|Fee Based|EGX'!AD142/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA140*'Input|Fee Based|EGX'!AC142*'Input|Fee Based|EGX'!AE142/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF142),\"\",'Input|Fee Based|EGX'!$AF142)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE140)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG142),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF140*'Input|Fee Based|EGX'!AH142*'Input|Fee Based|EGX'!AI142/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF140*'Input|Fee Based|EGX'!AH142*'Input|Fee Based|EGX'!AJ142/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK142),\"\",'Input|Fee Based|EGX'!$AK142)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ140)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL142),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK140*'Input|Fee Based|EGX'!AM142*'Input|Fee Based|EGX'!AN142/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK140*'Input|Fee Based|EGX'!AM142*'Input|Fee Based|EGX'!AO142/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ142*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR142*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS142*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT142*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV140*'Input|Fee Based|EGX'!AV142","v":0},{"$f":"$AV140*'Input|Fee Based|EGX'!AW142","v":0},{"$f":"$AV140*'Input|Fee Based|EGX'!AX142","v":0},{"$f":"SUM($AV140,$AX140:$AZ140)*'Input|Fee Based|EGX'!$AY142","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B143),\"\",'Input|Fee Based|EGX'!B143)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C143),\"\",'Input|Fee Based|EGX'!C143)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D143),\"\",'Input|Fee Based|EGX'!D143)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E143),\"\",'Input|Fee Based|EGX'!E143)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F143),\"\",'Input|Fee Based|EGX'!F143)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G143),\"\",'Input|Fee Based|EGX'!G143)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I143),\"\",'Input|Fee Based|EGX'!I143)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J141)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J143),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K141*'Input|Fee Based|EGX'!K143*'Input|Fee Based|EGX'!L143/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M143),\"\",'Input|Fee Based|EGX'!M143)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M141)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N143),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N141*'Input|Fee Based|EGX'!O143*'Input|Fee Based|EGX'!P143/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q143),\"\",'Input|Fee Based|EGX'!Q143)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P141)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R143),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q141*'Input|Fee Based|EGX'!S143*'Input|Fee Based|EGX'!T143/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V143),\"\",'Input|Fee Based|EGX'!$V143)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U141)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W143),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V141*'Input|Fee Based|EGX'!X143*'Input|Fee Based|EGX'!Y143/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V141*'Input|Fee Based|EGX'!X143*'Input|Fee Based|EGX'!Z143/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA143),\"\",'Input|Fee Based|EGX'!$AA143)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z141)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB143),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA141*'Input|Fee Based|EGX'!AC143*'Input|Fee Based|EGX'!AD143/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA141*'Input|Fee Based|EGX'!AC143*'Input|Fee Based|EGX'!AE143/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF143),\"\",'Input|Fee Based|EGX'!$AF143)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE141)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG143),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF141*'Input|Fee Based|EGX'!AH143*'Input|Fee Based|EGX'!AI143/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF141*'Input|Fee Based|EGX'!AH143*'Input|Fee Based|EGX'!AJ143/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK143),\"\",'Input|Fee Based|EGX'!$AK143)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ141)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL143),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK141*'Input|Fee Based|EGX'!AM143*'Input|Fee Based|EGX'!AN143/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK141*'Input|Fee Based|EGX'!AM143*'Input|Fee Based|EGX'!AO143/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ143*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR143*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS143*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT143*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV141*'Input|Fee Based|EGX'!AV143","v":0},{"$f":"$AV141*'Input|Fee Based|EGX'!AW143","v":0},{"$f":"$AV141*'Input|Fee Based|EGX'!AX143","v":0},{"$f":"SUM($AV141,$AX141:$AZ141)*'Input|Fee Based|EGX'!$AY143","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B144),\"\",'Input|Fee Based|EGX'!B144)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C144),\"\",'Input|Fee Based|EGX'!C144)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D144),\"\",'Input|Fee Based|EGX'!D144)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E144),\"\",'Input|Fee Based|EGX'!E144)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F144),\"\",'Input|Fee Based|EGX'!F144)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G144),\"\",'Input|Fee Based|EGX'!G144)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I144),\"\",'Input|Fee Based|EGX'!I144)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J142)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J144),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K142*'Input|Fee Based|EGX'!K144*'Input|Fee Based|EGX'!L144/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M144),\"\",'Input|Fee Based|EGX'!M144)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M142)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N144),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N142*'Input|Fee Based|EGX'!O144*'Input|Fee Based|EGX'!P144/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q144),\"\",'Input|Fee Based|EGX'!Q144)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P142)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R144),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q142*'Input|Fee Based|EGX'!S144*'Input|Fee Based|EGX'!T144/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V144),\"\",'Input|Fee Based|EGX'!$V144)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U142)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W144),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V142*'Input|Fee Based|EGX'!X144*'Input|Fee Based|EGX'!Y144/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V142*'Input|Fee Based|EGX'!X144*'Input|Fee Based|EGX'!Z144/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA144),\"\",'Input|Fee Based|EGX'!$AA144)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z142)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB144),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA142*'Input|Fee Based|EGX'!AC144*'Input|Fee Based|EGX'!AD144/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA142*'Input|Fee Based|EGX'!AC144*'Input|Fee Based|EGX'!AE144/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF144),\"\",'Input|Fee Based|EGX'!$AF144)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE142)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG144),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF142*'Input|Fee Based|EGX'!AH144*'Input|Fee Based|EGX'!AI144/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF142*'Input|Fee Based|EGX'!AH144*'Input|Fee Based|EGX'!AJ144/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK144),\"\",'Input|Fee Based|EGX'!$AK144)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ142)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL144),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK142*'Input|Fee Based|EGX'!AM144*'Input|Fee Based|EGX'!AN144/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK142*'Input|Fee Based|EGX'!AM144*'Input|Fee Based|EGX'!AO144/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ144*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR144*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS144*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT144*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV142*'Input|Fee Based|EGX'!AV144","v":0},{"$f":"$AV142*'Input|Fee Based|EGX'!AW144","v":0},{"$f":"$AV142*'Input|Fee Based|EGX'!AX144","v":0},{"$f":"SUM($AV142,$AX142:$AZ142)*'Input|Fee Based|EGX'!$AY144","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B145),\"\",'Input|Fee Based|EGX'!B145)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C145),\"\",'Input|Fee Based|EGX'!C145)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D145),\"\",'Input|Fee Based|EGX'!D145)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E145),\"\",'Input|Fee Based|EGX'!E145)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F145),\"\",'Input|Fee Based|EGX'!F145)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G145),\"\",'Input|Fee Based|EGX'!G145)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I145),\"\",'Input|Fee Based|EGX'!I145)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J143)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J145),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K143*'Input|Fee Based|EGX'!K145*'Input|Fee Based|EGX'!L145/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M145),\"\",'Input|Fee Based|EGX'!M145)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M143)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N145),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N143*'Input|Fee Based|EGX'!O145*'Input|Fee Based|EGX'!P145/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q145),\"\",'Input|Fee Based|EGX'!Q145)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P143)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R145),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q143*'Input|Fee Based|EGX'!S145*'Input|Fee Based|EGX'!T145/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V145),\"\",'Input|Fee Based|EGX'!$V145)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U143)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W145),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V143*'Input|Fee Based|EGX'!X145*'Input|Fee Based|EGX'!Y145/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V143*'Input|Fee Based|EGX'!X145*'Input|Fee Based|EGX'!Z145/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA145),\"\",'Input|Fee Based|EGX'!$AA145)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z143)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB145),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA143*'Input|Fee Based|EGX'!AC145*'Input|Fee Based|EGX'!AD145/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA143*'Input|Fee Based|EGX'!AC145*'Input|Fee Based|EGX'!AE145/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF145),\"\",'Input|Fee Based|EGX'!$AF145)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE143)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG145),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF143*'Input|Fee Based|EGX'!AH145*'Input|Fee Based|EGX'!AI145/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF143*'Input|Fee Based|EGX'!AH145*'Input|Fee Based|EGX'!AJ145/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK145),\"\",'Input|Fee Based|EGX'!$AK145)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ143)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL145),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK143*'Input|Fee Based|EGX'!AM145*'Input|Fee Based|EGX'!AN145/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK143*'Input|Fee Based|EGX'!AM145*'Input|Fee Based|EGX'!AO145/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ145*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR145*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS145*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT145*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV143*'Input|Fee Based|EGX'!AV145","v":0},{"$f":"$AV143*'Input|Fee Based|EGX'!AW145","v":0},{"$f":"$AV143*'Input|Fee Based|EGX'!AX145","v":0},{"$f":"SUM($AV143,$AX143:$AZ143)*'Input|Fee Based|EGX'!$AY145","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B146),\"\",'Input|Fee Based|EGX'!B146)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C146),\"\",'Input|Fee Based|EGX'!C146)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D146),\"\",'Input|Fee Based|EGX'!D146)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E146),\"\",'Input|Fee Based|EGX'!E146)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F146),\"\",'Input|Fee Based|EGX'!F146)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G146),\"\",'Input|Fee Based|EGX'!G146)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I146),\"\",'Input|Fee Based|EGX'!I146)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J144)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J146),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K144*'Input|Fee Based|EGX'!K146*'Input|Fee Based|EGX'!L146/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M146),\"\",'Input|Fee Based|EGX'!M146)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M144)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N146),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N144*'Input|Fee Based|EGX'!O146*'Input|Fee Based|EGX'!P146/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q146),\"\",'Input|Fee Based|EGX'!Q146)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P144)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R146),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q144*'Input|Fee Based|EGX'!S146*'Input|Fee Based|EGX'!T146/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V146),\"\",'Input|Fee Based|EGX'!$V146)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U144)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W146),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V144*'Input|Fee Based|EGX'!X146*'Input|Fee Based|EGX'!Y146/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V144*'Input|Fee Based|EGX'!X146*'Input|Fee Based|EGX'!Z146/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA146),\"\",'Input|Fee Based|EGX'!$AA146)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z144)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB146),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA144*'Input|Fee Based|EGX'!AC146*'Input|Fee Based|EGX'!AD146/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA144*'Input|Fee Based|EGX'!AC146*'Input|Fee Based|EGX'!AE146/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF146),\"\",'Input|Fee Based|EGX'!$AF146)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE144)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG146),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF144*'Input|Fee Based|EGX'!AH146*'Input|Fee Based|EGX'!AI146/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF144*'Input|Fee Based|EGX'!AH146*'Input|Fee Based|EGX'!AJ146/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK146),\"\",'Input|Fee Based|EGX'!$AK146)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ144)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL146),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK144*'Input|Fee Based|EGX'!AM146*'Input|Fee Based|EGX'!AN146/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK144*'Input|Fee Based|EGX'!AM146*'Input|Fee Based|EGX'!AO146/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ146*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR146*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS146*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT146*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV144*'Input|Fee Based|EGX'!AV146","v":0},{"$f":"$AV144*'Input|Fee Based|EGX'!AW146","v":0},{"$f":"$AV144*'Input|Fee Based|EGX'!AX146","v":0},{"$f":"SUM($AV144,$AX144:$AZ144)*'Input|Fee Based|EGX'!$AY146","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B147),\"\",'Input|Fee Based|EGX'!B147)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C147),\"\",'Input|Fee Based|EGX'!C147)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D147),\"\",'Input|Fee Based|EGX'!D147)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E147),\"\",'Input|Fee Based|EGX'!E147)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F147),\"\",'Input|Fee Based|EGX'!F147)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G147),\"\",'Input|Fee Based|EGX'!G147)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I147),\"\",'Input|Fee Based|EGX'!I147)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J145)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J147),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K145*'Input|Fee Based|EGX'!K147*'Input|Fee Based|EGX'!L147/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M147),\"\",'Input|Fee Based|EGX'!M147)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M145)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N147),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N145*'Input|Fee Based|EGX'!O147*'Input|Fee Based|EGX'!P147/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q147),\"\",'Input|Fee Based|EGX'!Q147)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P145)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R147),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q145*'Input|Fee Based|EGX'!S147*'Input|Fee Based|EGX'!T147/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V147),\"\",'Input|Fee Based|EGX'!$V147)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U145)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W147),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V145*'Input|Fee Based|EGX'!X147*'Input|Fee Based|EGX'!Y147/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V145*'Input|Fee Based|EGX'!X147*'Input|Fee Based|EGX'!Z147/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA147),\"\",'Input|Fee Based|EGX'!$AA147)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z145)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB147),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA145*'Input|Fee Based|EGX'!AC147*'Input|Fee Based|EGX'!AD147/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA145*'Input|Fee Based|EGX'!AC147*'Input|Fee Based|EGX'!AE147/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF147),\"\",'Input|Fee Based|EGX'!$AF147)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE145)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG147),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF145*'Input|Fee Based|EGX'!AH147*'Input|Fee Based|EGX'!AI147/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF145*'Input|Fee Based|EGX'!AH147*'Input|Fee Based|EGX'!AJ147/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK147),\"\",'Input|Fee Based|EGX'!$AK147)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ145)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL147),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK145*'Input|Fee Based|EGX'!AM147*'Input|Fee Based|EGX'!AN147/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK145*'Input|Fee Based|EGX'!AM147*'Input|Fee Based|EGX'!AO147/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ147*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR147*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS147*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT147*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV145*'Input|Fee Based|EGX'!AV147","v":0},{"$f":"$AV145*'Input|Fee Based|EGX'!AW147","v":0},{"$f":"$AV145*'Input|Fee Based|EGX'!AX147","v":0},{"$f":"SUM($AV145,$AX145:$AZ145)*'Input|Fee Based|EGX'!$AY147","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B148),\"\",'Input|Fee Based|EGX'!B148)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C148),\"\",'Input|Fee Based|EGX'!C148)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D148),\"\",'Input|Fee Based|EGX'!D148)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E148),\"\",'Input|Fee Based|EGX'!E148)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F148),\"\",'Input|Fee Based|EGX'!F148)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G148),\"\",'Input|Fee Based|EGX'!G148)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I148),\"\",'Input|Fee Based|EGX'!I148)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J146)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J148),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K146*'Input|Fee Based|EGX'!K148*'Input|Fee Based|EGX'!L148/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M148),\"\",'Input|Fee Based|EGX'!M148)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M146)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N148),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N146*'Input|Fee Based|EGX'!O148*'Input|Fee Based|EGX'!P148/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q148),\"\",'Input|Fee Based|EGX'!Q148)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P146)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R148),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q146*'Input|Fee Based|EGX'!S148*'Input|Fee Based|EGX'!T148/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V148),\"\",'Input|Fee Based|EGX'!$V148)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U146)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W148),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V146*'Input|Fee Based|EGX'!X148*'Input|Fee Based|EGX'!Y148/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V146*'Input|Fee Based|EGX'!X148*'Input|Fee Based|EGX'!Z148/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA148),\"\",'Input|Fee Based|EGX'!$AA148)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z146)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB148),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA146*'Input|Fee Based|EGX'!AC148*'Input|Fee Based|EGX'!AD148/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA146*'Input|Fee Based|EGX'!AC148*'Input|Fee Based|EGX'!AE148/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF148),\"\",'Input|Fee Based|EGX'!$AF148)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE146)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG148),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF146*'Input|Fee Based|EGX'!AH148*'Input|Fee Based|EGX'!AI148/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF146*'Input|Fee Based|EGX'!AH148*'Input|Fee Based|EGX'!AJ148/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK148),\"\",'Input|Fee Based|EGX'!$AK148)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ146)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL148),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK146*'Input|Fee Based|EGX'!AM148*'Input|Fee Based|EGX'!AN148/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK146*'Input|Fee Based|EGX'!AM148*'Input|Fee Based|EGX'!AO148/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ148*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR148*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS148*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT148*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV146*'Input|Fee Based|EGX'!AV148","v":0},{"$f":"$AV146*'Input|Fee Based|EGX'!AW148","v":0},{"$f":"$AV146*'Input|Fee Based|EGX'!AX148","v":0},{"$f":"SUM($AV146,$AX146:$AZ146)*'Input|Fee Based|EGX'!$AY148","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B149),\"\",'Input|Fee Based|EGX'!B149)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C149),\"\",'Input|Fee Based|EGX'!C149)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D149),\"\",'Input|Fee Based|EGX'!D149)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E149),\"\",'Input|Fee Based|EGX'!E149)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F149),\"\",'Input|Fee Based|EGX'!F149)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G149),\"\",'Input|Fee Based|EGX'!G149)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I149),\"\",'Input|Fee Based|EGX'!I149)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J147)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J149),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K147*'Input|Fee Based|EGX'!K149*'Input|Fee Based|EGX'!L149/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M149),\"\",'Input|Fee Based|EGX'!M149)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M147)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N149),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N147*'Input|Fee Based|EGX'!O149*'Input|Fee Based|EGX'!P149/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q149),\"\",'Input|Fee Based|EGX'!Q149)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P147)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R149),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q147*'Input|Fee Based|EGX'!S149*'Input|Fee Based|EGX'!T149/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V149),\"\",'Input|Fee Based|EGX'!$V149)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U147)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W149),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V147*'Input|Fee Based|EGX'!X149*'Input|Fee Based|EGX'!Y149/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V147*'Input|Fee Based|EGX'!X149*'Input|Fee Based|EGX'!Z149/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA149),\"\",'Input|Fee Based|EGX'!$AA149)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z147)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB149),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA147*'Input|Fee Based|EGX'!AC149*'Input|Fee Based|EGX'!AD149/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA147*'Input|Fee Based|EGX'!AC149*'Input|Fee Based|EGX'!AE149/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF149),\"\",'Input|Fee Based|EGX'!$AF149)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE147)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG149),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF147*'Input|Fee Based|EGX'!AH149*'Input|Fee Based|EGX'!AI149/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF147*'Input|Fee Based|EGX'!AH149*'Input|Fee Based|EGX'!AJ149/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK149),\"\",'Input|Fee Based|EGX'!$AK149)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ147)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL149),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK147*'Input|Fee Based|EGX'!AM149*'Input|Fee Based|EGX'!AN149/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK147*'Input|Fee Based|EGX'!AM149*'Input|Fee Based|EGX'!AO149/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ149*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR149*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS149*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT149*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV147*'Input|Fee Based|EGX'!AV149","v":0},{"$f":"$AV147*'Input|Fee Based|EGX'!AW149","v":0},{"$f":"$AV147*'Input|Fee Based|EGX'!AX149","v":0},{"$f":"SUM($AV147,$AX147:$AZ147)*'Input|Fee Based|EGX'!$AY149","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B150),\"\",'Input|Fee Based|EGX'!B150)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C150),\"\",'Input|Fee Based|EGX'!C150)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D150),\"\",'Input|Fee Based|EGX'!D150)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E150),\"\",'Input|Fee Based|EGX'!E150)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F150),\"\",'Input|Fee Based|EGX'!F150)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G150),\"\",'Input|Fee Based|EGX'!G150)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I150),\"\",'Input|Fee Based|EGX'!I150)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J148)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J150),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K148*'Input|Fee Based|EGX'!K150*'Input|Fee Based|EGX'!L150/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M150),\"\",'Input|Fee Based|EGX'!M150)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M148)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N150),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N148*'Input|Fee Based|EGX'!O150*'Input|Fee Based|EGX'!P150/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q150),\"\",'Input|Fee Based|EGX'!Q150)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P148)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R150),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q148*'Input|Fee Based|EGX'!S150*'Input|Fee Based|EGX'!T150/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V150),\"\",'Input|Fee Based|EGX'!$V150)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U148)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W150),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V148*'Input|Fee Based|EGX'!X150*'Input|Fee Based|EGX'!Y150/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V148*'Input|Fee Based|EGX'!X150*'Input|Fee Based|EGX'!Z150/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA150),\"\",'Input|Fee Based|EGX'!$AA150)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z148)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB150),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA148*'Input|Fee Based|EGX'!AC150*'Input|Fee Based|EGX'!AD150/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA148*'Input|Fee Based|EGX'!AC150*'Input|Fee Based|EGX'!AE150/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF150),\"\",'Input|Fee Based|EGX'!$AF150)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE148)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG150),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF148*'Input|Fee Based|EGX'!AH150*'Input|Fee Based|EGX'!AI150/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF148*'Input|Fee Based|EGX'!AH150*'Input|Fee Based|EGX'!AJ150/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK150),\"\",'Input|Fee Based|EGX'!$AK150)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ148)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL150),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK148*'Input|Fee Based|EGX'!AM150*'Input|Fee Based|EGX'!AN150/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK148*'Input|Fee Based|EGX'!AM150*'Input|Fee Based|EGX'!AO150/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ150*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR150*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS150*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT150*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV148*'Input|Fee Based|EGX'!AV150","v":0},{"$f":"$AV148*'Input|Fee Based|EGX'!AW150","v":0},{"$f":"$AV148*'Input|Fee Based|EGX'!AX150","v":0},{"$f":"SUM($AV148,$AX148:$AZ148)*'Input|Fee Based|EGX'!$AY150","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B151),\"\",'Input|Fee Based|EGX'!B151)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C151),\"\",'Input|Fee Based|EGX'!C151)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D151),\"\",'Input|Fee Based|EGX'!D151)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E151),\"\",'Input|Fee Based|EGX'!E151)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F151),\"\",'Input|Fee Based|EGX'!F151)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G151),\"\",'Input|Fee Based|EGX'!G151)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I151),\"\",'Input|Fee Based|EGX'!I151)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J149)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J151),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K149*'Input|Fee Based|EGX'!K151*'Input|Fee Based|EGX'!L151/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M151),\"\",'Input|Fee Based|EGX'!M151)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M149)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N151),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N149*'Input|Fee Based|EGX'!O151*'Input|Fee Based|EGX'!P151/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q151),\"\",'Input|Fee Based|EGX'!Q151)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P149)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R151),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q149*'Input|Fee Based|EGX'!S151*'Input|Fee Based|EGX'!T151/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V151),\"\",'Input|Fee Based|EGX'!$V151)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U149)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W151),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V149*'Input|Fee Based|EGX'!X151*'Input|Fee Based|EGX'!Y151/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V149*'Input|Fee Based|EGX'!X151*'Input|Fee Based|EGX'!Z151/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA151),\"\",'Input|Fee Based|EGX'!$AA151)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z149)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB151),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA149*'Input|Fee Based|EGX'!AC151*'Input|Fee Based|EGX'!AD151/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA149*'Input|Fee Based|EGX'!AC151*'Input|Fee Based|EGX'!AE151/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF151),\"\",'Input|Fee Based|EGX'!$AF151)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE149)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG151),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF149*'Input|Fee Based|EGX'!AH151*'Input|Fee Based|EGX'!AI151/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF149*'Input|Fee Based|EGX'!AH151*'Input|Fee Based|EGX'!AJ151/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK151),\"\",'Input|Fee Based|EGX'!$AK151)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ149)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL151),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK149*'Input|Fee Based|EGX'!AM151*'Input|Fee Based|EGX'!AN151/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK149*'Input|Fee Based|EGX'!AM151*'Input|Fee Based|EGX'!AO151/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ151*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR151*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS151*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT151*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV149*'Input|Fee Based|EGX'!AV151","v":0},{"$f":"$AV149*'Input|Fee Based|EGX'!AW151","v":0},{"$f":"$AV149*'Input|Fee Based|EGX'!AX151","v":0},{"$f":"SUM($AV149,$AX149:$AZ149)*'Input|Fee Based|EGX'!$AY151","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B152),\"\",'Input|Fee Based|EGX'!B152)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C152),\"\",'Input|Fee Based|EGX'!C152)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D152),\"\",'Input|Fee Based|EGX'!D152)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E152),\"\",'Input|Fee Based|EGX'!E152)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F152),\"\",'Input|Fee Based|EGX'!F152)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G152),\"\",'Input|Fee Based|EGX'!G152)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I152),\"\",'Input|Fee Based|EGX'!I152)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J150)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J152),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K150*'Input|Fee Based|EGX'!K152*'Input|Fee Based|EGX'!L152/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M152),\"\",'Input|Fee Based|EGX'!M152)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M150)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N152),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N150*'Input|Fee Based|EGX'!O152*'Input|Fee Based|EGX'!P152/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q152),\"\",'Input|Fee Based|EGX'!Q152)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P150)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R152),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q150*'Input|Fee Based|EGX'!S152*'Input|Fee Based|EGX'!T152/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V152),\"\",'Input|Fee Based|EGX'!$V152)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U150)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W152),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V150*'Input|Fee Based|EGX'!X152*'Input|Fee Based|EGX'!Y152/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V150*'Input|Fee Based|EGX'!X152*'Input|Fee Based|EGX'!Z152/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA152),\"\",'Input|Fee Based|EGX'!$AA152)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z150)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB152),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA150*'Input|Fee Based|EGX'!AC152*'Input|Fee Based|EGX'!AD152/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA150*'Input|Fee Based|EGX'!AC152*'Input|Fee Based|EGX'!AE152/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF152),\"\",'Input|Fee Based|EGX'!$AF152)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE150)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG152),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF150*'Input|Fee Based|EGX'!AH152*'Input|Fee Based|EGX'!AI152/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF150*'Input|Fee Based|EGX'!AH152*'Input|Fee Based|EGX'!AJ152/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK152),\"\",'Input|Fee Based|EGX'!$AK152)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ150)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL152),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK150*'Input|Fee Based|EGX'!AM152*'Input|Fee Based|EGX'!AN152/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK150*'Input|Fee Based|EGX'!AM152*'Input|Fee Based|EGX'!AO152/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ152*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR152*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS152*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT152*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV150*'Input|Fee Based|EGX'!AV152","v":0},{"$f":"$AV150*'Input|Fee Based|EGX'!AW152","v":0},{"$f":"$AV150*'Input|Fee Based|EGX'!AX152","v":0},{"$f":"SUM($AV150,$AX150:$AZ150)*'Input|Fee Based|EGX'!$AY152","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B153),\"\",'Input|Fee Based|EGX'!B153)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C153),\"\",'Input|Fee Based|EGX'!C153)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D153),\"\",'Input|Fee Based|EGX'!D153)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E153),\"\",'Input|Fee Based|EGX'!E153)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F153),\"\",'Input|Fee Based|EGX'!F153)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G153),\"\",'Input|Fee Based|EGX'!G153)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I153),\"\",'Input|Fee Based|EGX'!I153)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J151)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J153),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K151*'Input|Fee Based|EGX'!K153*'Input|Fee Based|EGX'!L153/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M153),\"\",'Input|Fee Based|EGX'!M153)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M151)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N153),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N151*'Input|Fee Based|EGX'!O153*'Input|Fee Based|EGX'!P153/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q153),\"\",'Input|Fee Based|EGX'!Q153)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P151)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R153),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q151*'Input|Fee Based|EGX'!S153*'Input|Fee Based|EGX'!T153/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V153),\"\",'Input|Fee Based|EGX'!$V153)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U151)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W153),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V151*'Input|Fee Based|EGX'!X153*'Input|Fee Based|EGX'!Y153/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V151*'Input|Fee Based|EGX'!X153*'Input|Fee Based|EGX'!Z153/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA153),\"\",'Input|Fee Based|EGX'!$AA153)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z151)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB153),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA151*'Input|Fee Based|EGX'!AC153*'Input|Fee Based|EGX'!AD153/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA151*'Input|Fee Based|EGX'!AC153*'Input|Fee Based|EGX'!AE153/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF153),\"\",'Input|Fee Based|EGX'!$AF153)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE151)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG153),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF151*'Input|Fee Based|EGX'!AH153*'Input|Fee Based|EGX'!AI153/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF151*'Input|Fee Based|EGX'!AH153*'Input|Fee Based|EGX'!AJ153/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK153),\"\",'Input|Fee Based|EGX'!$AK153)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ151)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL153),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK151*'Input|Fee Based|EGX'!AM153*'Input|Fee Based|EGX'!AN153/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK151*'Input|Fee Based|EGX'!AM153*'Input|Fee Based|EGX'!AO153/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ153*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR153*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS153*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT153*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV151*'Input|Fee Based|EGX'!AV153","v":0},{"$f":"$AV151*'Input|Fee Based|EGX'!AW153","v":0},{"$f":"$AV151*'Input|Fee Based|EGX'!AX153","v":0},{"$f":"SUM($AV151,$AX151:$AZ151)*'Input|Fee Based|EGX'!$AY153","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B154),\"\",'Input|Fee Based|EGX'!B154)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C154),\"\",'Input|Fee Based|EGX'!C154)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D154),\"\",'Input|Fee Based|EGX'!D154)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E154),\"\",'Input|Fee Based|EGX'!E154)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F154),\"\",'Input|Fee Based|EGX'!F154)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G154),\"\",'Input|Fee Based|EGX'!G154)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I154),\"\",'Input|Fee Based|EGX'!I154)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J152)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J154),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K152*'Input|Fee Based|EGX'!K154*'Input|Fee Based|EGX'!L154/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M154),\"\",'Input|Fee Based|EGX'!M154)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M152)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N154),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N152*'Input|Fee Based|EGX'!O154*'Input|Fee Based|EGX'!P154/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q154),\"\",'Input|Fee Based|EGX'!Q154)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P152)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R154),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q152*'Input|Fee Based|EGX'!S154*'Input|Fee Based|EGX'!T154/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V154),\"\",'Input|Fee Based|EGX'!$V154)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U152)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W154),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V152*'Input|Fee Based|EGX'!X154*'Input|Fee Based|EGX'!Y154/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V152*'Input|Fee Based|EGX'!X154*'Input|Fee Based|EGX'!Z154/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA154),\"\",'Input|Fee Based|EGX'!$AA154)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z152)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB154),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA152*'Input|Fee Based|EGX'!AC154*'Input|Fee Based|EGX'!AD154/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA152*'Input|Fee Based|EGX'!AC154*'Input|Fee Based|EGX'!AE154/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF154),\"\",'Input|Fee Based|EGX'!$AF154)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE152)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG154),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF152*'Input|Fee Based|EGX'!AH154*'Input|Fee Based|EGX'!AI154/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF152*'Input|Fee Based|EGX'!AH154*'Input|Fee Based|EGX'!AJ154/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK154),\"\",'Input|Fee Based|EGX'!$AK154)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ152)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL154),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK152*'Input|Fee Based|EGX'!AM154*'Input|Fee Based|EGX'!AN154/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK152*'Input|Fee Based|EGX'!AM154*'Input|Fee Based|EGX'!AO154/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ154*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR154*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS154*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT154*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV152*'Input|Fee Based|EGX'!AV154","v":0},{"$f":"$AV152*'Input|Fee Based|EGX'!AW154","v":0},{"$f":"$AV152*'Input|Fee Based|EGX'!AX154","v":0},{"$f":"SUM($AV152,$AX152:$AZ152)*'Input|Fee Based|EGX'!$AY154","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B155),\"\",'Input|Fee Based|EGX'!B155)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C155),\"\",'Input|Fee Based|EGX'!C155)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D155),\"\",'Input|Fee Based|EGX'!D155)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E155),\"\",'Input|Fee Based|EGX'!E155)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F155),\"\",'Input|Fee Based|EGX'!F155)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G155),\"\",'Input|Fee Based|EGX'!G155)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I155),\"\",'Input|Fee Based|EGX'!I155)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J153)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J155),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K153*'Input|Fee Based|EGX'!K155*'Input|Fee Based|EGX'!L155/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M155),\"\",'Input|Fee Based|EGX'!M155)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M153)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N155),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N153*'Input|Fee Based|EGX'!O155*'Input|Fee Based|EGX'!P155/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q155),\"\",'Input|Fee Based|EGX'!Q155)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P153)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R155),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q153*'Input|Fee Based|EGX'!S155*'Input|Fee Based|EGX'!T155/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V155),\"\",'Input|Fee Based|EGX'!$V155)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U153)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W155),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V153*'Input|Fee Based|EGX'!X155*'Input|Fee Based|EGX'!Y155/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V153*'Input|Fee Based|EGX'!X155*'Input|Fee Based|EGX'!Z155/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA155),\"\",'Input|Fee Based|EGX'!$AA155)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z153)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB155),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA153*'Input|Fee Based|EGX'!AC155*'Input|Fee Based|EGX'!AD155/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA153*'Input|Fee Based|EGX'!AC155*'Input|Fee Based|EGX'!AE155/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF155),\"\",'Input|Fee Based|EGX'!$AF155)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE153)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG155),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF153*'Input|Fee Based|EGX'!AH155*'Input|Fee Based|EGX'!AI155/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF153*'Input|Fee Based|EGX'!AH155*'Input|Fee Based|EGX'!AJ155/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK155),\"\",'Input|Fee Based|EGX'!$AK155)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ153)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL155),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK153*'Input|Fee Based|EGX'!AM155*'Input|Fee Based|EGX'!AN155/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK153*'Input|Fee Based|EGX'!AM155*'Input|Fee Based|EGX'!AO155/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ155*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR155*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS155*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT155*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV153*'Input|Fee Based|EGX'!AV155","v":0},{"$f":"$AV153*'Input|Fee Based|EGX'!AW155","v":0},{"$f":"$AV153*'Input|Fee Based|EGX'!AX155","v":0},{"$f":"SUM($AV153,$AX153:$AZ153)*'Input|Fee Based|EGX'!$AY155","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B156),\"\",'Input|Fee Based|EGX'!B156)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C156),\"\",'Input|Fee Based|EGX'!C156)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D156),\"\",'Input|Fee Based|EGX'!D156)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E156),\"\",'Input|Fee Based|EGX'!E156)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F156),\"\",'Input|Fee Based|EGX'!F156)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G156),\"\",'Input|Fee Based|EGX'!G156)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I156),\"\",'Input|Fee Based|EGX'!I156)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J154)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J156),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K154*'Input|Fee Based|EGX'!K156*'Input|Fee Based|EGX'!L156/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M156),\"\",'Input|Fee Based|EGX'!M156)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M154)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N156),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N154*'Input|Fee Based|EGX'!O156*'Input|Fee Based|EGX'!P156/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q156),\"\",'Input|Fee Based|EGX'!Q156)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P154)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R156),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q154*'Input|Fee Based|EGX'!S156*'Input|Fee Based|EGX'!T156/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V156),\"\",'Input|Fee Based|EGX'!$V156)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U154)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W156),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V154*'Input|Fee Based|EGX'!X156*'Input|Fee Based|EGX'!Y156/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V154*'Input|Fee Based|EGX'!X156*'Input|Fee Based|EGX'!Z156/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA156),\"\",'Input|Fee Based|EGX'!$AA156)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z154)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB156),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA154*'Input|Fee Based|EGX'!AC156*'Input|Fee Based|EGX'!AD156/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA154*'Input|Fee Based|EGX'!AC156*'Input|Fee Based|EGX'!AE156/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF156),\"\",'Input|Fee Based|EGX'!$AF156)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE154)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG156),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF154*'Input|Fee Based|EGX'!AH156*'Input|Fee Based|EGX'!AI156/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF154*'Input|Fee Based|EGX'!AH156*'Input|Fee Based|EGX'!AJ156/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK156),\"\",'Input|Fee Based|EGX'!$AK156)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ154)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL156),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK154*'Input|Fee Based|EGX'!AM156*'Input|Fee Based|EGX'!AN156/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK154*'Input|Fee Based|EGX'!AM156*'Input|Fee Based|EGX'!AO156/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ156*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR156*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS156*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT156*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV154*'Input|Fee Based|EGX'!AV156","v":0},{"$f":"$AV154*'Input|Fee Based|EGX'!AW156","v":0},{"$f":"$AV154*'Input|Fee Based|EGX'!AX156","v":0},{"$f":"SUM($AV154,$AX154:$AZ154)*'Input|Fee Based|EGX'!$AY156","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B157),\"\",'Input|Fee Based|EGX'!B157)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C157),\"\",'Input|Fee Based|EGX'!C157)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D157),\"\",'Input|Fee Based|EGX'!D157)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E157),\"\",'Input|Fee Based|EGX'!E157)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F157),\"\",'Input|Fee Based|EGX'!F157)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G157),\"\",'Input|Fee Based|EGX'!G157)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I157),\"\",'Input|Fee Based|EGX'!I157)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J155)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J157),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K155*'Input|Fee Based|EGX'!K157*'Input|Fee Based|EGX'!L157/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M157),\"\",'Input|Fee Based|EGX'!M157)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M155)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N157),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N155*'Input|Fee Based|EGX'!O157*'Input|Fee Based|EGX'!P157/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q157),\"\",'Input|Fee Based|EGX'!Q157)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P155)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R157),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q155*'Input|Fee Based|EGX'!S157*'Input|Fee Based|EGX'!T157/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V157),\"\",'Input|Fee Based|EGX'!$V157)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U155)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W157),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V155*'Input|Fee Based|EGX'!X157*'Input|Fee Based|EGX'!Y157/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V155*'Input|Fee Based|EGX'!X157*'Input|Fee Based|EGX'!Z157/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA157),\"\",'Input|Fee Based|EGX'!$AA157)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z155)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB157),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA155*'Input|Fee Based|EGX'!AC157*'Input|Fee Based|EGX'!AD157/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA155*'Input|Fee Based|EGX'!AC157*'Input|Fee Based|EGX'!AE157/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF157),\"\",'Input|Fee Based|EGX'!$AF157)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE155)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG157),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF155*'Input|Fee Based|EGX'!AH157*'Input|Fee Based|EGX'!AI157/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF155*'Input|Fee Based|EGX'!AH157*'Input|Fee Based|EGX'!AJ157/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK157),\"\",'Input|Fee Based|EGX'!$AK157)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ155)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL157),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK155*'Input|Fee Based|EGX'!AM157*'Input|Fee Based|EGX'!AN157/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK155*'Input|Fee Based|EGX'!AM157*'Input|Fee Based|EGX'!AO157/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ157*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR157*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS157*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT157*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV155*'Input|Fee Based|EGX'!AV157","v":0},{"$f":"$AV155*'Input|Fee Based|EGX'!AW157","v":0},{"$f":"$AV155*'Input|Fee Based|EGX'!AX157","v":0},{"$f":"SUM($AV155,$AX155:$AZ155)*'Input|Fee Based|EGX'!$AY157","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B158),\"\",'Input|Fee Based|EGX'!B158)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C158),\"\",'Input|Fee Based|EGX'!C158)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D158),\"\",'Input|Fee Based|EGX'!D158)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E158),\"\",'Input|Fee Based|EGX'!E158)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F158),\"\",'Input|Fee Based|EGX'!F158)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G158),\"\",'Input|Fee Based|EGX'!G158)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I158),\"\",'Input|Fee Based|EGX'!I158)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J156)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J158),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K156*'Input|Fee Based|EGX'!K158*'Input|Fee Based|EGX'!L158/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M158),\"\",'Input|Fee Based|EGX'!M158)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M156)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N158),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N156*'Input|Fee Based|EGX'!O158*'Input|Fee Based|EGX'!P158/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q158),\"\",'Input|Fee Based|EGX'!Q158)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P156)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R158),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q156*'Input|Fee Based|EGX'!S158*'Input|Fee Based|EGX'!T158/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V158),\"\",'Input|Fee Based|EGX'!$V158)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U156)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W158),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V156*'Input|Fee Based|EGX'!X158*'Input|Fee Based|EGX'!Y158/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V156*'Input|Fee Based|EGX'!X158*'Input|Fee Based|EGX'!Z158/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA158),\"\",'Input|Fee Based|EGX'!$AA158)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z156)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB158),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA156*'Input|Fee Based|EGX'!AC158*'Input|Fee Based|EGX'!AD158/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA156*'Input|Fee Based|EGX'!AC158*'Input|Fee Based|EGX'!AE158/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF158),\"\",'Input|Fee Based|EGX'!$AF158)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE156)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG158),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF156*'Input|Fee Based|EGX'!AH158*'Input|Fee Based|EGX'!AI158/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF156*'Input|Fee Based|EGX'!AH158*'Input|Fee Based|EGX'!AJ158/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK158),\"\",'Input|Fee Based|EGX'!$AK158)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ156)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL158),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK156*'Input|Fee Based|EGX'!AM158*'Input|Fee Based|EGX'!AN158/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK156*'Input|Fee Based|EGX'!AM158*'Input|Fee Based|EGX'!AO158/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ158*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR158*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS158*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT158*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV156*'Input|Fee Based|EGX'!AV158","v":0},{"$f":"$AV156*'Input|Fee Based|EGX'!AW158","v":0},{"$f":"$AV156*'Input|Fee Based|EGX'!AX158","v":0},{"$f":"SUM($AV156,$AX156:$AZ156)*'Input|Fee Based|EGX'!$AY158","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B159),\"\",'Input|Fee Based|EGX'!B159)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C159),\"\",'Input|Fee Based|EGX'!C159)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D159),\"\",'Input|Fee Based|EGX'!D159)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E159),\"\",'Input|Fee Based|EGX'!E159)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F159),\"\",'Input|Fee Based|EGX'!F159)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G159),\"\",'Input|Fee Based|EGX'!G159)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I159),\"\",'Input|Fee Based|EGX'!I159)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J157)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J159),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K157*'Input|Fee Based|EGX'!K159*'Input|Fee Based|EGX'!L159/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M159),\"\",'Input|Fee Based|EGX'!M159)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M157)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N159),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N157*'Input|Fee Based|EGX'!O159*'Input|Fee Based|EGX'!P159/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q159),\"\",'Input|Fee Based|EGX'!Q159)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P157)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R159),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q157*'Input|Fee Based|EGX'!S159*'Input|Fee Based|EGX'!T159/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V159),\"\",'Input|Fee Based|EGX'!$V159)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U157)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W159),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V157*'Input|Fee Based|EGX'!X159*'Input|Fee Based|EGX'!Y159/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V157*'Input|Fee Based|EGX'!X159*'Input|Fee Based|EGX'!Z159/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA159),\"\",'Input|Fee Based|EGX'!$AA159)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z157)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB159),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA157*'Input|Fee Based|EGX'!AC159*'Input|Fee Based|EGX'!AD159/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA157*'Input|Fee Based|EGX'!AC159*'Input|Fee Based|EGX'!AE159/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF159),\"\",'Input|Fee Based|EGX'!$AF159)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE157)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG159),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF157*'Input|Fee Based|EGX'!AH159*'Input|Fee Based|EGX'!AI159/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF157*'Input|Fee Based|EGX'!AH159*'Input|Fee Based|EGX'!AJ159/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK159),\"\",'Input|Fee Based|EGX'!$AK159)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ157)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL159),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK157*'Input|Fee Based|EGX'!AM159*'Input|Fee Based|EGX'!AN159/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK157*'Input|Fee Based|EGX'!AM159*'Input|Fee Based|EGX'!AO159/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ159*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR159*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS159*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT159*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV157*'Input|Fee Based|EGX'!AV159","v":0},{"$f":"$AV157*'Input|Fee Based|EGX'!AW159","v":0},{"$f":"$AV157*'Input|Fee Based|EGX'!AX159","v":0},{"$f":"SUM($AV157,$AX157:$AZ157)*'Input|Fee Based|EGX'!$AY159","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B160),\"\",'Input|Fee Based|EGX'!B160)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C160),\"\",'Input|Fee Based|EGX'!C160)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D160),\"\",'Input|Fee Based|EGX'!D160)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E160),\"\",'Input|Fee Based|EGX'!E160)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F160),\"\",'Input|Fee Based|EGX'!F160)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G160),\"\",'Input|Fee Based|EGX'!G160)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I160),\"\",'Input|Fee Based|EGX'!I160)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J158)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J160),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K158*'Input|Fee Based|EGX'!K160*'Input|Fee Based|EGX'!L160/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M160),\"\",'Input|Fee Based|EGX'!M160)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M158)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N160),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N158*'Input|Fee Based|EGX'!O160*'Input|Fee Based|EGX'!P160/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q160),\"\",'Input|Fee Based|EGX'!Q160)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P158)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R160),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q158*'Input|Fee Based|EGX'!S160*'Input|Fee Based|EGX'!T160/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V160),\"\",'Input|Fee Based|EGX'!$V160)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U158)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W160),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V158*'Input|Fee Based|EGX'!X160*'Input|Fee Based|EGX'!Y160/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V158*'Input|Fee Based|EGX'!X160*'Input|Fee Based|EGX'!Z160/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA160),\"\",'Input|Fee Based|EGX'!$AA160)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z158)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB160),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA158*'Input|Fee Based|EGX'!AC160*'Input|Fee Based|EGX'!AD160/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA158*'Input|Fee Based|EGX'!AC160*'Input|Fee Based|EGX'!AE160/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF160),\"\",'Input|Fee Based|EGX'!$AF160)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE158)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG160),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF158*'Input|Fee Based|EGX'!AH160*'Input|Fee Based|EGX'!AI160/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF158*'Input|Fee Based|EGX'!AH160*'Input|Fee Based|EGX'!AJ160/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK160),\"\",'Input|Fee Based|EGX'!$AK160)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ158)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL160),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK158*'Input|Fee Based|EGX'!AM160*'Input|Fee Based|EGX'!AN160/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK158*'Input|Fee Based|EGX'!AM160*'Input|Fee Based|EGX'!AO160/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ160*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR160*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS160*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT160*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV158*'Input|Fee Based|EGX'!AV160","v":0},{"$f":"$AV158*'Input|Fee Based|EGX'!AW160","v":0},{"$f":"$AV158*'Input|Fee Based|EGX'!AX160","v":0},{"$f":"SUM($AV158,$AX158:$AZ158)*'Input|Fee Based|EGX'!$AY160","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B161),\"\",'Input|Fee Based|EGX'!B161)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C161),\"\",'Input|Fee Based|EGX'!C161)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D161),\"\",'Input|Fee Based|EGX'!D161)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E161),\"\",'Input|Fee Based|EGX'!E161)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F161),\"\",'Input|Fee Based|EGX'!F161)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G161),\"\",'Input|Fee Based|EGX'!G161)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I161),\"\",'Input|Fee Based|EGX'!I161)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J159)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J161),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K159*'Input|Fee Based|EGX'!K161*'Input|Fee Based|EGX'!L161/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M161),\"\",'Input|Fee Based|EGX'!M161)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M159)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N161),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N159*'Input|Fee Based|EGX'!O161*'Input|Fee Based|EGX'!P161/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q161),\"\",'Input|Fee Based|EGX'!Q161)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P159)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R161),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q159*'Input|Fee Based|EGX'!S161*'Input|Fee Based|EGX'!T161/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V161),\"\",'Input|Fee Based|EGX'!$V161)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U159)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W161),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V159*'Input|Fee Based|EGX'!X161*'Input|Fee Based|EGX'!Y161/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V159*'Input|Fee Based|EGX'!X161*'Input|Fee Based|EGX'!Z161/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA161),\"\",'Input|Fee Based|EGX'!$AA161)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z159)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB161),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA159*'Input|Fee Based|EGX'!AC161*'Input|Fee Based|EGX'!AD161/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA159*'Input|Fee Based|EGX'!AC161*'Input|Fee Based|EGX'!AE161/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF161),\"\",'Input|Fee Based|EGX'!$AF161)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE159)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG161),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF159*'Input|Fee Based|EGX'!AH161*'Input|Fee Based|EGX'!AI161/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF159*'Input|Fee Based|EGX'!AH161*'Input|Fee Based|EGX'!AJ161/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK161),\"\",'Input|Fee Based|EGX'!$AK161)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ159)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL161),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK159*'Input|Fee Based|EGX'!AM161*'Input|Fee Based|EGX'!AN161/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK159*'Input|Fee Based|EGX'!AM161*'Input|Fee Based|EGX'!AO161/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ161*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR161*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS161*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT161*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV159*'Input|Fee Based|EGX'!AV161","v":0},{"$f":"$AV159*'Input|Fee Based|EGX'!AW161","v":0},{"$f":"$AV159*'Input|Fee Based|EGX'!AX161","v":0},{"$f":"SUM($AV159,$AX159:$AZ159)*'Input|Fee Based|EGX'!$AY161","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B162),\"\",'Input|Fee Based|EGX'!B162)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C162),\"\",'Input|Fee Based|EGX'!C162)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D162),\"\",'Input|Fee Based|EGX'!D162)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E162),\"\",'Input|Fee Based|EGX'!E162)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F162),\"\",'Input|Fee Based|EGX'!F162)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G162),\"\",'Input|Fee Based|EGX'!G162)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I162),\"\",'Input|Fee Based|EGX'!I162)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J160)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J162),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K160*'Input|Fee Based|EGX'!K162*'Input|Fee Based|EGX'!L162/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M162),\"\",'Input|Fee Based|EGX'!M162)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M160)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N162),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N160*'Input|Fee Based|EGX'!O162*'Input|Fee Based|EGX'!P162/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q162),\"\",'Input|Fee Based|EGX'!Q162)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P160)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R162),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q160*'Input|Fee Based|EGX'!S162*'Input|Fee Based|EGX'!T162/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V162),\"\",'Input|Fee Based|EGX'!$V162)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U160)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W162),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V160*'Input|Fee Based|EGX'!X162*'Input|Fee Based|EGX'!Y162/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V160*'Input|Fee Based|EGX'!X162*'Input|Fee Based|EGX'!Z162/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA162),\"\",'Input|Fee Based|EGX'!$AA162)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z160)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB162),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA160*'Input|Fee Based|EGX'!AC162*'Input|Fee Based|EGX'!AD162/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA160*'Input|Fee Based|EGX'!AC162*'Input|Fee Based|EGX'!AE162/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF162),\"\",'Input|Fee Based|EGX'!$AF162)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE160)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG162),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF160*'Input|Fee Based|EGX'!AH162*'Input|Fee Based|EGX'!AI162/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF160*'Input|Fee Based|EGX'!AH162*'Input|Fee Based|EGX'!AJ162/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK162),\"\",'Input|Fee Based|EGX'!$AK162)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ160)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL162),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK160*'Input|Fee Based|EGX'!AM162*'Input|Fee Based|EGX'!AN162/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK160*'Input|Fee Based|EGX'!AM162*'Input|Fee Based|EGX'!AO162/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ162*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR162*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS162*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT162*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV160*'Input|Fee Based|EGX'!AV162","v":0},{"$f":"$AV160*'Input|Fee Based|EGX'!AW162","v":0},{"$f":"$AV160*'Input|Fee Based|EGX'!AX162","v":0},{"$f":"SUM($AV160,$AX160:$AZ160)*'Input|Fee Based|EGX'!$AY162","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B163),\"\",'Input|Fee Based|EGX'!B163)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C163),\"\",'Input|Fee Based|EGX'!C163)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D163),\"\",'Input|Fee Based|EGX'!D163)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E163),\"\",'Input|Fee Based|EGX'!E163)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F163),\"\",'Input|Fee Based|EGX'!F163)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G163),\"\",'Input|Fee Based|EGX'!G163)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I163),\"\",'Input|Fee Based|EGX'!I163)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J161)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J163),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K161*'Input|Fee Based|EGX'!K163*'Input|Fee Based|EGX'!L163/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M163),\"\",'Input|Fee Based|EGX'!M163)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M161)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N163),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N161*'Input|Fee Based|EGX'!O163*'Input|Fee Based|EGX'!P163/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q163),\"\",'Input|Fee Based|EGX'!Q163)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P161)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R163),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q161*'Input|Fee Based|EGX'!S163*'Input|Fee Based|EGX'!T163/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V163),\"\",'Input|Fee Based|EGX'!$V163)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U161)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W163),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V161*'Input|Fee Based|EGX'!X163*'Input|Fee Based|EGX'!Y163/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V161*'Input|Fee Based|EGX'!X163*'Input|Fee Based|EGX'!Z163/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA163),\"\",'Input|Fee Based|EGX'!$AA163)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z161)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB163),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA161*'Input|Fee Based|EGX'!AC163*'Input|Fee Based|EGX'!AD163/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA161*'Input|Fee Based|EGX'!AC163*'Input|Fee Based|EGX'!AE163/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF163),\"\",'Input|Fee Based|EGX'!$AF163)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE161)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG163),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF161*'Input|Fee Based|EGX'!AH163*'Input|Fee Based|EGX'!AI163/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF161*'Input|Fee Based|EGX'!AH163*'Input|Fee Based|EGX'!AJ163/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK163),\"\",'Input|Fee Based|EGX'!$AK163)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ161)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL163),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK161*'Input|Fee Based|EGX'!AM163*'Input|Fee Based|EGX'!AN163/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK161*'Input|Fee Based|EGX'!AM163*'Input|Fee Based|EGX'!AO163/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ163*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR163*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS163*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT163*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV161*'Input|Fee Based|EGX'!AV163","v":0},{"$f":"$AV161*'Input|Fee Based|EGX'!AW163","v":0},{"$f":"$AV161*'Input|Fee Based|EGX'!AX163","v":0},{"$f":"SUM($AV161,$AX161:$AZ161)*'Input|Fee Based|EGX'!$AY163","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B164),\"\",'Input|Fee Based|EGX'!B164)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C164),\"\",'Input|Fee Based|EGX'!C164)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D164),\"\",'Input|Fee Based|EGX'!D164)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E164),\"\",'Input|Fee Based|EGX'!E164)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F164),\"\",'Input|Fee Based|EGX'!F164)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G164),\"\",'Input|Fee Based|EGX'!G164)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I164),\"\",'Input|Fee Based|EGX'!I164)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J162)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J164),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K162*'Input|Fee Based|EGX'!K164*'Input|Fee Based|EGX'!L164/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M164),\"\",'Input|Fee Based|EGX'!M164)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M162)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N164),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N162*'Input|Fee Based|EGX'!O164*'Input|Fee Based|EGX'!P164/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q164),\"\",'Input|Fee Based|EGX'!Q164)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P162)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R164),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q162*'Input|Fee Based|EGX'!S164*'Input|Fee Based|EGX'!T164/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V164),\"\",'Input|Fee Based|EGX'!$V164)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U162)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W164),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V162*'Input|Fee Based|EGX'!X164*'Input|Fee Based|EGX'!Y164/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V162*'Input|Fee Based|EGX'!X164*'Input|Fee Based|EGX'!Z164/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA164),\"\",'Input|Fee Based|EGX'!$AA164)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z162)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB164),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA162*'Input|Fee Based|EGX'!AC164*'Input|Fee Based|EGX'!AD164/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA162*'Input|Fee Based|EGX'!AC164*'Input|Fee Based|EGX'!AE164/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF164),\"\",'Input|Fee Based|EGX'!$AF164)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE162)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG164),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF162*'Input|Fee Based|EGX'!AH164*'Input|Fee Based|EGX'!AI164/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF162*'Input|Fee Based|EGX'!AH164*'Input|Fee Based|EGX'!AJ164/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK164),\"\",'Input|Fee Based|EGX'!$AK164)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ162)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL164),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK162*'Input|Fee Based|EGX'!AM164*'Input|Fee Based|EGX'!AN164/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK162*'Input|Fee Based|EGX'!AM164*'Input|Fee Based|EGX'!AO164/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ164*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR164*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS164*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT164*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV162*'Input|Fee Based|EGX'!AV164","v":0},{"$f":"$AV162*'Input|Fee Based|EGX'!AW164","v":0},{"$f":"$AV162*'Input|Fee Based|EGX'!AX164","v":0},{"$f":"SUM($AV162,$AX162:$AZ162)*'Input|Fee Based|EGX'!$AY164","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B165),\"\",'Input|Fee Based|EGX'!B165)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C165),\"\",'Input|Fee Based|EGX'!C165)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D165),\"\",'Input|Fee Based|EGX'!D165)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E165),\"\",'Input|Fee Based|EGX'!E165)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F165),\"\",'Input|Fee Based|EGX'!F165)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G165),\"\",'Input|Fee Based|EGX'!G165)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I165),\"\",'Input|Fee Based|EGX'!I165)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J163)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J165),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K163*'Input|Fee Based|EGX'!K165*'Input|Fee Based|EGX'!L165/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M165),\"\",'Input|Fee Based|EGX'!M165)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M163)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N165),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N163*'Input|Fee Based|EGX'!O165*'Input|Fee Based|EGX'!P165/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q165),\"\",'Input|Fee Based|EGX'!Q165)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P163)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R165),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q163*'Input|Fee Based|EGX'!S165*'Input|Fee Based|EGX'!T165/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V165),\"\",'Input|Fee Based|EGX'!$V165)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U163)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W165),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V163*'Input|Fee Based|EGX'!X165*'Input|Fee Based|EGX'!Y165/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V163*'Input|Fee Based|EGX'!X165*'Input|Fee Based|EGX'!Z165/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA165),\"\",'Input|Fee Based|EGX'!$AA165)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z163)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB165),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA163*'Input|Fee Based|EGX'!AC165*'Input|Fee Based|EGX'!AD165/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA163*'Input|Fee Based|EGX'!AC165*'Input|Fee Based|EGX'!AE165/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF165),\"\",'Input|Fee Based|EGX'!$AF165)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE163)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG165),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF163*'Input|Fee Based|EGX'!AH165*'Input|Fee Based|EGX'!AI165/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF163*'Input|Fee Based|EGX'!AH165*'Input|Fee Based|EGX'!AJ165/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK165),\"\",'Input|Fee Based|EGX'!$AK165)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ163)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL165),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK163*'Input|Fee Based|EGX'!AM165*'Input|Fee Based|EGX'!AN165/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK163*'Input|Fee Based|EGX'!AM165*'Input|Fee Based|EGX'!AO165/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ165*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR165*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS165*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT165*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV163*'Input|Fee Based|EGX'!AV165","v":0},{"$f":"$AV163*'Input|Fee Based|EGX'!AW165","v":0},{"$f":"$AV163*'Input|Fee Based|EGX'!AX165","v":0},{"$f":"SUM($AV163,$AX163:$AZ163)*'Input|Fee Based|EGX'!$AY165","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B166),\"\",'Input|Fee Based|EGX'!B166)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C166),\"\",'Input|Fee Based|EGX'!C166)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D166),\"\",'Input|Fee Based|EGX'!D166)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E166),\"\",'Input|Fee Based|EGX'!E166)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F166),\"\",'Input|Fee Based|EGX'!F166)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G166),\"\",'Input|Fee Based|EGX'!G166)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I166),\"\",'Input|Fee Based|EGX'!I166)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J164)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J166),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K164*'Input|Fee Based|EGX'!K166*'Input|Fee Based|EGX'!L166/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M166),\"\",'Input|Fee Based|EGX'!M166)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M164)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N166),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N164*'Input|Fee Based|EGX'!O166*'Input|Fee Based|EGX'!P166/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q166),\"\",'Input|Fee Based|EGX'!Q166)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P164)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R166),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q164*'Input|Fee Based|EGX'!S166*'Input|Fee Based|EGX'!T166/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V166),\"\",'Input|Fee Based|EGX'!$V166)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U164)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W166),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V164*'Input|Fee Based|EGX'!X166*'Input|Fee Based|EGX'!Y166/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V164*'Input|Fee Based|EGX'!X166*'Input|Fee Based|EGX'!Z166/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA166),\"\",'Input|Fee Based|EGX'!$AA166)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z164)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB166),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA164*'Input|Fee Based|EGX'!AC166*'Input|Fee Based|EGX'!AD166/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA164*'Input|Fee Based|EGX'!AC166*'Input|Fee Based|EGX'!AE166/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF166),\"\",'Input|Fee Based|EGX'!$AF166)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE164)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG166),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF164*'Input|Fee Based|EGX'!AH166*'Input|Fee Based|EGX'!AI166/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF164*'Input|Fee Based|EGX'!AH166*'Input|Fee Based|EGX'!AJ166/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK166),\"\",'Input|Fee Based|EGX'!$AK166)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ164)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL166),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK164*'Input|Fee Based|EGX'!AM166*'Input|Fee Based|EGX'!AN166/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK164*'Input|Fee Based|EGX'!AM166*'Input|Fee Based|EGX'!AO166/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ166*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR166*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS166*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT166*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV164*'Input|Fee Based|EGX'!AV166","v":0},{"$f":"$AV164*'Input|Fee Based|EGX'!AW166","v":0},{"$f":"$AV164*'Input|Fee Based|EGX'!AX166","v":0},{"$f":"SUM($AV164,$AX164:$AZ164)*'Input|Fee Based|EGX'!$AY166","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B167),\"\",'Input|Fee Based|EGX'!B167)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C167),\"\",'Input|Fee Based|EGX'!C167)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D167),\"\",'Input|Fee Based|EGX'!D167)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E167),\"\",'Input|Fee Based|EGX'!E167)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F167),\"\",'Input|Fee Based|EGX'!F167)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G167),\"\",'Input|Fee Based|EGX'!G167)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I167),\"\",'Input|Fee Based|EGX'!I167)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J165)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J167),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K165*'Input|Fee Based|EGX'!K167*'Input|Fee Based|EGX'!L167/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M167),\"\",'Input|Fee Based|EGX'!M167)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M165)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N167),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N165*'Input|Fee Based|EGX'!O167*'Input|Fee Based|EGX'!P167/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q167),\"\",'Input|Fee Based|EGX'!Q167)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P165)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R167),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q165*'Input|Fee Based|EGX'!S167*'Input|Fee Based|EGX'!T167/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V167),\"\",'Input|Fee Based|EGX'!$V167)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U165)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W167),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V165*'Input|Fee Based|EGX'!X167*'Input|Fee Based|EGX'!Y167/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V165*'Input|Fee Based|EGX'!X167*'Input|Fee Based|EGX'!Z167/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA167),\"\",'Input|Fee Based|EGX'!$AA167)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z165)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB167),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA165*'Input|Fee Based|EGX'!AC167*'Input|Fee Based|EGX'!AD167/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA165*'Input|Fee Based|EGX'!AC167*'Input|Fee Based|EGX'!AE167/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF167),\"\",'Input|Fee Based|EGX'!$AF167)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE165)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG167),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF165*'Input|Fee Based|EGX'!AH167*'Input|Fee Based|EGX'!AI167/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF165*'Input|Fee Based|EGX'!AH167*'Input|Fee Based|EGX'!AJ167/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK167),\"\",'Input|Fee Based|EGX'!$AK167)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ165)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL167),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK165*'Input|Fee Based|EGX'!AM167*'Input|Fee Based|EGX'!AN167/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK165*'Input|Fee Based|EGX'!AM167*'Input|Fee Based|EGX'!AO167/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ167*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR167*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS167*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT167*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV165*'Input|Fee Based|EGX'!AV167","v":0},{"$f":"$AV165*'Input|Fee Based|EGX'!AW167","v":0},{"$f":"$AV165*'Input|Fee Based|EGX'!AX167","v":0},{"$f":"SUM($AV165,$AX165:$AZ165)*'Input|Fee Based|EGX'!$AY167","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B168),\"\",'Input|Fee Based|EGX'!B168)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C168),\"\",'Input|Fee Based|EGX'!C168)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D168),\"\",'Input|Fee Based|EGX'!D168)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E168),\"\",'Input|Fee Based|EGX'!E168)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F168),\"\",'Input|Fee Based|EGX'!F168)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G168),\"\",'Input|Fee Based|EGX'!G168)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I168),\"\",'Input|Fee Based|EGX'!I168)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J166)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J168),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K166*'Input|Fee Based|EGX'!K168*'Input|Fee Based|EGX'!L168/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M168),\"\",'Input|Fee Based|EGX'!M168)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M166)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N168),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N166*'Input|Fee Based|EGX'!O168*'Input|Fee Based|EGX'!P168/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q168),\"\",'Input|Fee Based|EGX'!Q168)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P166)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R168),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q166*'Input|Fee Based|EGX'!S168*'Input|Fee Based|EGX'!T168/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V168),\"\",'Input|Fee Based|EGX'!$V168)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U166)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W168),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V166*'Input|Fee Based|EGX'!X168*'Input|Fee Based|EGX'!Y168/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V166*'Input|Fee Based|EGX'!X168*'Input|Fee Based|EGX'!Z168/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA168),\"\",'Input|Fee Based|EGX'!$AA168)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z166)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB168),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA166*'Input|Fee Based|EGX'!AC168*'Input|Fee Based|EGX'!AD168/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA166*'Input|Fee Based|EGX'!AC168*'Input|Fee Based|EGX'!AE168/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF168),\"\",'Input|Fee Based|EGX'!$AF168)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE166)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG168),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF166*'Input|Fee Based|EGX'!AH168*'Input|Fee Based|EGX'!AI168/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF166*'Input|Fee Based|EGX'!AH168*'Input|Fee Based|EGX'!AJ168/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK168),\"\",'Input|Fee Based|EGX'!$AK168)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ166)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL168),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK166*'Input|Fee Based|EGX'!AM168*'Input|Fee Based|EGX'!AN168/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK166*'Input|Fee Based|EGX'!AM168*'Input|Fee Based|EGX'!AO168/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ168*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR168*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS168*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT168*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV166*'Input|Fee Based|EGX'!AV168","v":0},{"$f":"$AV166*'Input|Fee Based|EGX'!AW168","v":0},{"$f":"$AV166*'Input|Fee Based|EGX'!AX168","v":0},{"$f":"SUM($AV166,$AX166:$AZ166)*'Input|Fee Based|EGX'!$AY168","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B169),\"\",'Input|Fee Based|EGX'!B169)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C169),\"\",'Input|Fee Based|EGX'!C169)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D169),\"\",'Input|Fee Based|EGX'!D169)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E169),\"\",'Input|Fee Based|EGX'!E169)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F169),\"\",'Input|Fee Based|EGX'!F169)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G169),\"\",'Input|Fee Based|EGX'!G169)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I169),\"\",'Input|Fee Based|EGX'!I169)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J167)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J169),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K167*'Input|Fee Based|EGX'!K169*'Input|Fee Based|EGX'!L169/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M169),\"\",'Input|Fee Based|EGX'!M169)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M167)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N169),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N167*'Input|Fee Based|EGX'!O169*'Input|Fee Based|EGX'!P169/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q169),\"\",'Input|Fee Based|EGX'!Q169)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P167)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R169),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q167*'Input|Fee Based|EGX'!S169*'Input|Fee Based|EGX'!T169/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V169),\"\",'Input|Fee Based|EGX'!$V169)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U167)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W169),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V167*'Input|Fee Based|EGX'!X169*'Input|Fee Based|EGX'!Y169/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V167*'Input|Fee Based|EGX'!X169*'Input|Fee Based|EGX'!Z169/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA169),\"\",'Input|Fee Based|EGX'!$AA169)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z167)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB169),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA167*'Input|Fee Based|EGX'!AC169*'Input|Fee Based|EGX'!AD169/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA167*'Input|Fee Based|EGX'!AC169*'Input|Fee Based|EGX'!AE169/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF169),\"\",'Input|Fee Based|EGX'!$AF169)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE167)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG169),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF167*'Input|Fee Based|EGX'!AH169*'Input|Fee Based|EGX'!AI169/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF167*'Input|Fee Based|EGX'!AH169*'Input|Fee Based|EGX'!AJ169/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK169),\"\",'Input|Fee Based|EGX'!$AK169)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ167)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL169),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK167*'Input|Fee Based|EGX'!AM169*'Input|Fee Based|EGX'!AN169/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK167*'Input|Fee Based|EGX'!AM169*'Input|Fee Based|EGX'!AO169/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ169*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR169*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS169*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT169*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV167*'Input|Fee Based|EGX'!AV169","v":0},{"$f":"$AV167*'Input|Fee Based|EGX'!AW169","v":0},{"$f":"$AV167*'Input|Fee Based|EGX'!AX169","v":0},{"$f":"SUM($AV167,$AX167:$AZ167)*'Input|Fee Based|EGX'!$AY169","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B170),\"\",'Input|Fee Based|EGX'!B170)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C170),\"\",'Input|Fee Based|EGX'!C170)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D170),\"\",'Input|Fee Based|EGX'!D170)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E170),\"\",'Input|Fee Based|EGX'!E170)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F170),\"\",'Input|Fee Based|EGX'!F170)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G170),\"\",'Input|Fee Based|EGX'!G170)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I170),\"\",'Input|Fee Based|EGX'!I170)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J168)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J170),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K168*'Input|Fee Based|EGX'!K170*'Input|Fee Based|EGX'!L170/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M170),\"\",'Input|Fee Based|EGX'!M170)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M168)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N170),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N168*'Input|Fee Based|EGX'!O170*'Input|Fee Based|EGX'!P170/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q170),\"\",'Input|Fee Based|EGX'!Q170)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P168)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R170),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q168*'Input|Fee Based|EGX'!S170*'Input|Fee Based|EGX'!T170/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V170),\"\",'Input|Fee Based|EGX'!$V170)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U168)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W170),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V168*'Input|Fee Based|EGX'!X170*'Input|Fee Based|EGX'!Y170/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V168*'Input|Fee Based|EGX'!X170*'Input|Fee Based|EGX'!Z170/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA170),\"\",'Input|Fee Based|EGX'!$AA170)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z168)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB170),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA168*'Input|Fee Based|EGX'!AC170*'Input|Fee Based|EGX'!AD170/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA168*'Input|Fee Based|EGX'!AC170*'Input|Fee Based|EGX'!AE170/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF170),\"\",'Input|Fee Based|EGX'!$AF170)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE168)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG170),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF168*'Input|Fee Based|EGX'!AH170*'Input|Fee Based|EGX'!AI170/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF168*'Input|Fee Based|EGX'!AH170*'Input|Fee Based|EGX'!AJ170/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK170),\"\",'Input|Fee Based|EGX'!$AK170)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ168)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL170),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK168*'Input|Fee Based|EGX'!AM170*'Input|Fee Based|EGX'!AN170/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK168*'Input|Fee Based|EGX'!AM170*'Input|Fee Based|EGX'!AO170/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ170*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR170*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS170*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT170*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV168*'Input|Fee Based|EGX'!AV170","v":0},{"$f":"$AV168*'Input|Fee Based|EGX'!AW170","v":0},{"$f":"$AV168*'Input|Fee Based|EGX'!AX170","v":0},{"$f":"SUM($AV168,$AX168:$AZ168)*'Input|Fee Based|EGX'!$AY170","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B171),\"\",'Input|Fee Based|EGX'!B171)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C171),\"\",'Input|Fee Based|EGX'!C171)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D171),\"\",'Input|Fee Based|EGX'!D171)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E171),\"\",'Input|Fee Based|EGX'!E171)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F171),\"\",'Input|Fee Based|EGX'!F171)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G171),\"\",'Input|Fee Based|EGX'!G171)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I171),\"\",'Input|Fee Based|EGX'!I171)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J169)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J171),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K169*'Input|Fee Based|EGX'!K171*'Input|Fee Based|EGX'!L171/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M171),\"\",'Input|Fee Based|EGX'!M171)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M169)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N171),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N169*'Input|Fee Based|EGX'!O171*'Input|Fee Based|EGX'!P171/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q171),\"\",'Input|Fee Based|EGX'!Q171)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P169)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R171),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q169*'Input|Fee Based|EGX'!S171*'Input|Fee Based|EGX'!T171/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V171),\"\",'Input|Fee Based|EGX'!$V171)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U169)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W171),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V169*'Input|Fee Based|EGX'!X171*'Input|Fee Based|EGX'!Y171/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V169*'Input|Fee Based|EGX'!X171*'Input|Fee Based|EGX'!Z171/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA171),\"\",'Input|Fee Based|EGX'!$AA171)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z169)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB171),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA169*'Input|Fee Based|EGX'!AC171*'Input|Fee Based|EGX'!AD171/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA169*'Input|Fee Based|EGX'!AC171*'Input|Fee Based|EGX'!AE171/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF171),\"\",'Input|Fee Based|EGX'!$AF171)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE169)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG171),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF169*'Input|Fee Based|EGX'!AH171*'Input|Fee Based|EGX'!AI171/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF169*'Input|Fee Based|EGX'!AH171*'Input|Fee Based|EGX'!AJ171/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK171),\"\",'Input|Fee Based|EGX'!$AK171)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ169)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL171),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK169*'Input|Fee Based|EGX'!AM171*'Input|Fee Based|EGX'!AN171/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK169*'Input|Fee Based|EGX'!AM171*'Input|Fee Based|EGX'!AO171/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ171*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR171*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS171*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT171*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV169*'Input|Fee Based|EGX'!AV171","v":0},{"$f":"$AV169*'Input|Fee Based|EGX'!AW171","v":0},{"$f":"$AV169*'Input|Fee Based|EGX'!AX171","v":0},{"$f":"SUM($AV169,$AX169:$AZ169)*'Input|Fee Based|EGX'!$AY171","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B172),\"\",'Input|Fee Based|EGX'!B172)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C172),\"\",'Input|Fee Based|EGX'!C172)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D172),\"\",'Input|Fee Based|EGX'!D172)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E172),\"\",'Input|Fee Based|EGX'!E172)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F172),\"\",'Input|Fee Based|EGX'!F172)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G172),\"\",'Input|Fee Based|EGX'!G172)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I172),\"\",'Input|Fee Based|EGX'!I172)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J170)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J172),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K170*'Input|Fee Based|EGX'!K172*'Input|Fee Based|EGX'!L172/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M172),\"\",'Input|Fee Based|EGX'!M172)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M170)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N172),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N170*'Input|Fee Based|EGX'!O172*'Input|Fee Based|EGX'!P172/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q172),\"\",'Input|Fee Based|EGX'!Q172)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P170)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R172),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q170*'Input|Fee Based|EGX'!S172*'Input|Fee Based|EGX'!T172/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V172),\"\",'Input|Fee Based|EGX'!$V172)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U170)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W172),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V170*'Input|Fee Based|EGX'!X172*'Input|Fee Based|EGX'!Y172/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V170*'Input|Fee Based|EGX'!X172*'Input|Fee Based|EGX'!Z172/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA172),\"\",'Input|Fee Based|EGX'!$AA172)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z170)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB172),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA170*'Input|Fee Based|EGX'!AC172*'Input|Fee Based|EGX'!AD172/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA170*'Input|Fee Based|EGX'!AC172*'Input|Fee Based|EGX'!AE172/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF172),\"\",'Input|Fee Based|EGX'!$AF172)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE170)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG172),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF170*'Input|Fee Based|EGX'!AH172*'Input|Fee Based|EGX'!AI172/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF170*'Input|Fee Based|EGX'!AH172*'Input|Fee Based|EGX'!AJ172/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK172),\"\",'Input|Fee Based|EGX'!$AK172)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ170)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL172),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK170*'Input|Fee Based|EGX'!AM172*'Input|Fee Based|EGX'!AN172/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK170*'Input|Fee Based|EGX'!AM172*'Input|Fee Based|EGX'!AO172/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ172*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR172*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS172*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT172*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV170*'Input|Fee Based|EGX'!AV172","v":0},{"$f":"$AV170*'Input|Fee Based|EGX'!AW172","v":0},{"$f":"$AV170*'Input|Fee Based|EGX'!AX172","v":0},{"$f":"SUM($AV170,$AX170:$AZ170)*'Input|Fee Based|EGX'!$AY172","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B173),\"\",'Input|Fee Based|EGX'!B173)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C173),\"\",'Input|Fee Based|EGX'!C173)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D173),\"\",'Input|Fee Based|EGX'!D173)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E173),\"\",'Input|Fee Based|EGX'!E173)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F173),\"\",'Input|Fee Based|EGX'!F173)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G173),\"\",'Input|Fee Based|EGX'!G173)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I173),\"\",'Input|Fee Based|EGX'!I173)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J171)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J173),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K171*'Input|Fee Based|EGX'!K173*'Input|Fee Based|EGX'!L173/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M173),\"\",'Input|Fee Based|EGX'!M173)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M171)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N173),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N171*'Input|Fee Based|EGX'!O173*'Input|Fee Based|EGX'!P173/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q173),\"\",'Input|Fee Based|EGX'!Q173)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P171)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R173),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q171*'Input|Fee Based|EGX'!S173*'Input|Fee Based|EGX'!T173/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V173),\"\",'Input|Fee Based|EGX'!$V173)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U171)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W173),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V171*'Input|Fee Based|EGX'!X173*'Input|Fee Based|EGX'!Y173/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V171*'Input|Fee Based|EGX'!X173*'Input|Fee Based|EGX'!Z173/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA173),\"\",'Input|Fee Based|EGX'!$AA173)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z171)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB173),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA171*'Input|Fee Based|EGX'!AC173*'Input|Fee Based|EGX'!AD173/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA171*'Input|Fee Based|EGX'!AC173*'Input|Fee Based|EGX'!AE173/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF173),\"\",'Input|Fee Based|EGX'!$AF173)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE171)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG173),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF171*'Input|Fee Based|EGX'!AH173*'Input|Fee Based|EGX'!AI173/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF171*'Input|Fee Based|EGX'!AH173*'Input|Fee Based|EGX'!AJ173/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK173),\"\",'Input|Fee Based|EGX'!$AK173)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ171)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL173),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK171*'Input|Fee Based|EGX'!AM173*'Input|Fee Based|EGX'!AN173/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK171*'Input|Fee Based|EGX'!AM173*'Input|Fee Based|EGX'!AO173/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ173*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR173*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS173*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT173*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV171*'Input|Fee Based|EGX'!AV173","v":0},{"$f":"$AV171*'Input|Fee Based|EGX'!AW173","v":0},{"$f":"$AV171*'Input|Fee Based|EGX'!AX173","v":0},{"$f":"SUM($AV171,$AX171:$AZ171)*'Input|Fee Based|EGX'!$AY173","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B174),\"\",'Input|Fee Based|EGX'!B174)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C174),\"\",'Input|Fee Based|EGX'!C174)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D174),\"\",'Input|Fee Based|EGX'!D174)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E174),\"\",'Input|Fee Based|EGX'!E174)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F174),\"\",'Input|Fee Based|EGX'!F174)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G174),\"\",'Input|Fee Based|EGX'!G174)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I174),\"\",'Input|Fee Based|EGX'!I174)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J172)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J174),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K172*'Input|Fee Based|EGX'!K174*'Input|Fee Based|EGX'!L174/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M174),\"\",'Input|Fee Based|EGX'!M174)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M172)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N174),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N172*'Input|Fee Based|EGX'!O174*'Input|Fee Based|EGX'!P174/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q174),\"\",'Input|Fee Based|EGX'!Q174)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P172)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R174),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q172*'Input|Fee Based|EGX'!S174*'Input|Fee Based|EGX'!T174/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V174),\"\",'Input|Fee Based|EGX'!$V174)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U172)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W174),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V172*'Input|Fee Based|EGX'!X174*'Input|Fee Based|EGX'!Y174/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V172*'Input|Fee Based|EGX'!X174*'Input|Fee Based|EGX'!Z174/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA174),\"\",'Input|Fee Based|EGX'!$AA174)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z172)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB174),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA172*'Input|Fee Based|EGX'!AC174*'Input|Fee Based|EGX'!AD174/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA172*'Input|Fee Based|EGX'!AC174*'Input|Fee Based|EGX'!AE174/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF174),\"\",'Input|Fee Based|EGX'!$AF174)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE172)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG174),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF172*'Input|Fee Based|EGX'!AH174*'Input|Fee Based|EGX'!AI174/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF172*'Input|Fee Based|EGX'!AH174*'Input|Fee Based|EGX'!AJ174/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK174),\"\",'Input|Fee Based|EGX'!$AK174)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ172)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL174),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK172*'Input|Fee Based|EGX'!AM174*'Input|Fee Based|EGX'!AN174/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK172*'Input|Fee Based|EGX'!AM174*'Input|Fee Based|EGX'!AO174/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ174*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR174*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS174*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT174*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV172*'Input|Fee Based|EGX'!AV174","v":0},{"$f":"$AV172*'Input|Fee Based|EGX'!AW174","v":0},{"$f":"$AV172*'Input|Fee Based|EGX'!AX174","v":0},{"$f":"SUM($AV172,$AX172:$AZ172)*'Input|Fee Based|EGX'!$AY174","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B175),\"\",'Input|Fee Based|EGX'!B175)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C175),\"\",'Input|Fee Based|EGX'!C175)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D175),\"\",'Input|Fee Based|EGX'!D175)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E175),\"\",'Input|Fee Based|EGX'!E175)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F175),\"\",'Input|Fee Based|EGX'!F175)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G175),\"\",'Input|Fee Based|EGX'!G175)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I175),\"\",'Input|Fee Based|EGX'!I175)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J173)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J175),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K173*'Input|Fee Based|EGX'!K175*'Input|Fee Based|EGX'!L175/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M175),\"\",'Input|Fee Based|EGX'!M175)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M173)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N175),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N173*'Input|Fee Based|EGX'!O175*'Input|Fee Based|EGX'!P175/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q175),\"\",'Input|Fee Based|EGX'!Q175)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P173)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R175),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q173*'Input|Fee Based|EGX'!S175*'Input|Fee Based|EGX'!T175/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V175),\"\",'Input|Fee Based|EGX'!$V175)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U173)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W175),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V173*'Input|Fee Based|EGX'!X175*'Input|Fee Based|EGX'!Y175/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V173*'Input|Fee Based|EGX'!X175*'Input|Fee Based|EGX'!Z175/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA175),\"\",'Input|Fee Based|EGX'!$AA175)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z173)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB175),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA173*'Input|Fee Based|EGX'!AC175*'Input|Fee Based|EGX'!AD175/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA173*'Input|Fee Based|EGX'!AC175*'Input|Fee Based|EGX'!AE175/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF175),\"\",'Input|Fee Based|EGX'!$AF175)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE173)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG175),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF173*'Input|Fee Based|EGX'!AH175*'Input|Fee Based|EGX'!AI175/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF173*'Input|Fee Based|EGX'!AH175*'Input|Fee Based|EGX'!AJ175/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK175),\"\",'Input|Fee Based|EGX'!$AK175)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ173)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL175),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK173*'Input|Fee Based|EGX'!AM175*'Input|Fee Based|EGX'!AN175/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK173*'Input|Fee Based|EGX'!AM175*'Input|Fee Based|EGX'!AO175/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ175*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR175*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS175*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT175*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV173*'Input|Fee Based|EGX'!AV175","v":0},{"$f":"$AV173*'Input|Fee Based|EGX'!AW175","v":0},{"$f":"$AV173*'Input|Fee Based|EGX'!AX175","v":0},{"$f":"SUM($AV173,$AX173:$AZ173)*'Input|Fee Based|EGX'!$AY175","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B176),\"\",'Input|Fee Based|EGX'!B176)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C176),\"\",'Input|Fee Based|EGX'!C176)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D176),\"\",'Input|Fee Based|EGX'!D176)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E176),\"\",'Input|Fee Based|EGX'!E176)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F176),\"\",'Input|Fee Based|EGX'!F176)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G176),\"\",'Input|Fee Based|EGX'!G176)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I176),\"\",'Input|Fee Based|EGX'!I176)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J174)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J176),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K174*'Input|Fee Based|EGX'!K176*'Input|Fee Based|EGX'!L176/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M176),\"\",'Input|Fee Based|EGX'!M176)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M174)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N176),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N174*'Input|Fee Based|EGX'!O176*'Input|Fee Based|EGX'!P176/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q176),\"\",'Input|Fee Based|EGX'!Q176)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P174)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R176),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q174*'Input|Fee Based|EGX'!S176*'Input|Fee Based|EGX'!T176/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V176),\"\",'Input|Fee Based|EGX'!$V176)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U174)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W176),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V174*'Input|Fee Based|EGX'!X176*'Input|Fee Based|EGX'!Y176/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V174*'Input|Fee Based|EGX'!X176*'Input|Fee Based|EGX'!Z176/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA176),\"\",'Input|Fee Based|EGX'!$AA176)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z174)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB176),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA174*'Input|Fee Based|EGX'!AC176*'Input|Fee Based|EGX'!AD176/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA174*'Input|Fee Based|EGX'!AC176*'Input|Fee Based|EGX'!AE176/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF176),\"\",'Input|Fee Based|EGX'!$AF176)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE174)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG176),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF174*'Input|Fee Based|EGX'!AH176*'Input|Fee Based|EGX'!AI176/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF174*'Input|Fee Based|EGX'!AH176*'Input|Fee Based|EGX'!AJ176/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK176),\"\",'Input|Fee Based|EGX'!$AK176)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ174)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL176),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK174*'Input|Fee Based|EGX'!AM176*'Input|Fee Based|EGX'!AN176/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK174*'Input|Fee Based|EGX'!AM176*'Input|Fee Based|EGX'!AO176/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ176*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR176*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS176*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT176*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV174*'Input|Fee Based|EGX'!AV176","v":0},{"$f":"$AV174*'Input|Fee Based|EGX'!AW176","v":0},{"$f":"$AV174*'Input|Fee Based|EGX'!AX176","v":0},{"$f":"SUM($AV174,$AX174:$AZ174)*'Input|Fee Based|EGX'!$AY176","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B177),\"\",'Input|Fee Based|EGX'!B177)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C177),\"\",'Input|Fee Based|EGX'!C177)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D177),\"\",'Input|Fee Based|EGX'!D177)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E177),\"\",'Input|Fee Based|EGX'!E177)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F177),\"\",'Input|Fee Based|EGX'!F177)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G177),\"\",'Input|Fee Based|EGX'!G177)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I177),\"\",'Input|Fee Based|EGX'!I177)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J175)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J177),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K175*'Input|Fee Based|EGX'!K177*'Input|Fee Based|EGX'!L177/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M177),\"\",'Input|Fee Based|EGX'!M177)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M175)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N177),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N175*'Input|Fee Based|EGX'!O177*'Input|Fee Based|EGX'!P177/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q177),\"\",'Input|Fee Based|EGX'!Q177)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P175)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R177),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q175*'Input|Fee Based|EGX'!S177*'Input|Fee Based|EGX'!T177/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V177),\"\",'Input|Fee Based|EGX'!$V177)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U175)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W177),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V175*'Input|Fee Based|EGX'!X177*'Input|Fee Based|EGX'!Y177/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V175*'Input|Fee Based|EGX'!X177*'Input|Fee Based|EGX'!Z177/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA177),\"\",'Input|Fee Based|EGX'!$AA177)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z175)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB177),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA175*'Input|Fee Based|EGX'!AC177*'Input|Fee Based|EGX'!AD177/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA175*'Input|Fee Based|EGX'!AC177*'Input|Fee Based|EGX'!AE177/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF177),\"\",'Input|Fee Based|EGX'!$AF177)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE175)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG177),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF175*'Input|Fee Based|EGX'!AH177*'Input|Fee Based|EGX'!AI177/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF175*'Input|Fee Based|EGX'!AH177*'Input|Fee Based|EGX'!AJ177/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK177),\"\",'Input|Fee Based|EGX'!$AK177)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ175)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL177),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK175*'Input|Fee Based|EGX'!AM177*'Input|Fee Based|EGX'!AN177/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK175*'Input|Fee Based|EGX'!AM177*'Input|Fee Based|EGX'!AO177/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ177*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR177*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS177*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT177*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV175*'Input|Fee Based|EGX'!AV177","v":0},{"$f":"$AV175*'Input|Fee Based|EGX'!AW177","v":0},{"$f":"$AV175*'Input|Fee Based|EGX'!AX177","v":0},{"$f":"SUM($AV175,$AX175:$AZ175)*'Input|Fee Based|EGX'!$AY177","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B178),\"\",'Input|Fee Based|EGX'!B178)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C178),\"\",'Input|Fee Based|EGX'!C178)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D178),\"\",'Input|Fee Based|EGX'!D178)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E178),\"\",'Input|Fee Based|EGX'!E178)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F178),\"\",'Input|Fee Based|EGX'!F178)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G178),\"\",'Input|Fee Based|EGX'!G178)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I178),\"\",'Input|Fee Based|EGX'!I178)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J176)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J178),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K176*'Input|Fee Based|EGX'!K178*'Input|Fee Based|EGX'!L178/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M178),\"\",'Input|Fee Based|EGX'!M178)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M176)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N178),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N176*'Input|Fee Based|EGX'!O178*'Input|Fee Based|EGX'!P178/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q178),\"\",'Input|Fee Based|EGX'!Q178)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P176)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R178),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q176*'Input|Fee Based|EGX'!S178*'Input|Fee Based|EGX'!T178/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V178),\"\",'Input|Fee Based|EGX'!$V178)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U176)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W178),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V176*'Input|Fee Based|EGX'!X178*'Input|Fee Based|EGX'!Y178/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V176*'Input|Fee Based|EGX'!X178*'Input|Fee Based|EGX'!Z178/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA178),\"\",'Input|Fee Based|EGX'!$AA178)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z176)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB178),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA176*'Input|Fee Based|EGX'!AC178*'Input|Fee Based|EGX'!AD178/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA176*'Input|Fee Based|EGX'!AC178*'Input|Fee Based|EGX'!AE178/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF178),\"\",'Input|Fee Based|EGX'!$AF178)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE176)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG178),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF176*'Input|Fee Based|EGX'!AH178*'Input|Fee Based|EGX'!AI178/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF176*'Input|Fee Based|EGX'!AH178*'Input|Fee Based|EGX'!AJ178/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK178),\"\",'Input|Fee Based|EGX'!$AK178)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ176)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL178),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK176*'Input|Fee Based|EGX'!AM178*'Input|Fee Based|EGX'!AN178/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK176*'Input|Fee Based|EGX'!AM178*'Input|Fee Based|EGX'!AO178/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ178*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR178*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS178*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT178*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV176*'Input|Fee Based|EGX'!AV178","v":0},{"$f":"$AV176*'Input|Fee Based|EGX'!AW178","v":0},{"$f":"$AV176*'Input|Fee Based|EGX'!AX178","v":0},{"$f":"SUM($AV176,$AX176:$AZ176)*'Input|Fee Based|EGX'!$AY178","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B179),\"\",'Input|Fee Based|EGX'!B179)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C179),\"\",'Input|Fee Based|EGX'!C179)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D179),\"\",'Input|Fee Based|EGX'!D179)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E179),\"\",'Input|Fee Based|EGX'!E179)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F179),\"\",'Input|Fee Based|EGX'!F179)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G179),\"\",'Input|Fee Based|EGX'!G179)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I179),\"\",'Input|Fee Based|EGX'!I179)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J177)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J179),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K177*'Input|Fee Based|EGX'!K179*'Input|Fee Based|EGX'!L179/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M179),\"\",'Input|Fee Based|EGX'!M179)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M177)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N179),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N177*'Input|Fee Based|EGX'!O179*'Input|Fee Based|EGX'!P179/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q179),\"\",'Input|Fee Based|EGX'!Q179)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P177)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R179),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q177*'Input|Fee Based|EGX'!S179*'Input|Fee Based|EGX'!T179/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V179),\"\",'Input|Fee Based|EGX'!$V179)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U177)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W179),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V177*'Input|Fee Based|EGX'!X179*'Input|Fee Based|EGX'!Y179/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V177*'Input|Fee Based|EGX'!X179*'Input|Fee Based|EGX'!Z179/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA179),\"\",'Input|Fee Based|EGX'!$AA179)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z177)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB179),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA177*'Input|Fee Based|EGX'!AC179*'Input|Fee Based|EGX'!AD179/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA177*'Input|Fee Based|EGX'!AC179*'Input|Fee Based|EGX'!AE179/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF179),\"\",'Input|Fee Based|EGX'!$AF179)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE177)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG179),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF177*'Input|Fee Based|EGX'!AH179*'Input|Fee Based|EGX'!AI179/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF177*'Input|Fee Based|EGX'!AH179*'Input|Fee Based|EGX'!AJ179/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK179),\"\",'Input|Fee Based|EGX'!$AK179)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ177)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL179),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK177*'Input|Fee Based|EGX'!AM179*'Input|Fee Based|EGX'!AN179/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK177*'Input|Fee Based|EGX'!AM179*'Input|Fee Based|EGX'!AO179/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ179*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR179*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS179*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT179*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV177*'Input|Fee Based|EGX'!AV179","v":0},{"$f":"$AV177*'Input|Fee Based|EGX'!AW179","v":0},{"$f":"$AV177*'Input|Fee Based|EGX'!AX179","v":0},{"$f":"SUM($AV177,$AX177:$AZ177)*'Input|Fee Based|EGX'!$AY179","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B180),\"\",'Input|Fee Based|EGX'!B180)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C180),\"\",'Input|Fee Based|EGX'!C180)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D180),\"\",'Input|Fee Based|EGX'!D180)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E180),\"\",'Input|Fee Based|EGX'!E180)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F180),\"\",'Input|Fee Based|EGX'!F180)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G180),\"\",'Input|Fee Based|EGX'!G180)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I180),\"\",'Input|Fee Based|EGX'!I180)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J178)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J180),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K178*'Input|Fee Based|EGX'!K180*'Input|Fee Based|EGX'!L180/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M180),\"\",'Input|Fee Based|EGX'!M180)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M178)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N180),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N178*'Input|Fee Based|EGX'!O180*'Input|Fee Based|EGX'!P180/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q180),\"\",'Input|Fee Based|EGX'!Q180)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P178)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R180),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q178*'Input|Fee Based|EGX'!S180*'Input|Fee Based|EGX'!T180/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V180),\"\",'Input|Fee Based|EGX'!$V180)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U178)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W180),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V178*'Input|Fee Based|EGX'!X180*'Input|Fee Based|EGX'!Y180/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V178*'Input|Fee Based|EGX'!X180*'Input|Fee Based|EGX'!Z180/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA180),\"\",'Input|Fee Based|EGX'!$AA180)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z178)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB180),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA178*'Input|Fee Based|EGX'!AC180*'Input|Fee Based|EGX'!AD180/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA178*'Input|Fee Based|EGX'!AC180*'Input|Fee Based|EGX'!AE180/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF180),\"\",'Input|Fee Based|EGX'!$AF180)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE178)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG180),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF178*'Input|Fee Based|EGX'!AH180*'Input|Fee Based|EGX'!AI180/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF178*'Input|Fee Based|EGX'!AH180*'Input|Fee Based|EGX'!AJ180/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK180),\"\",'Input|Fee Based|EGX'!$AK180)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ178)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL180),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK178*'Input|Fee Based|EGX'!AM180*'Input|Fee Based|EGX'!AN180/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK178*'Input|Fee Based|EGX'!AM180*'Input|Fee Based|EGX'!AO180/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ180*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR180*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS180*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT180*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV178*'Input|Fee Based|EGX'!AV180","v":0},{"$f":"$AV178*'Input|Fee Based|EGX'!AW180","v":0},{"$f":"$AV178*'Input|Fee Based|EGX'!AX180","v":0},{"$f":"SUM($AV178,$AX178:$AZ178)*'Input|Fee Based|EGX'!$AY180","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B181),\"\",'Input|Fee Based|EGX'!B181)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C181),\"\",'Input|Fee Based|EGX'!C181)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D181),\"\",'Input|Fee Based|EGX'!D181)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E181),\"\",'Input|Fee Based|EGX'!E181)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F181),\"\",'Input|Fee Based|EGX'!F181)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G181),\"\",'Input|Fee Based|EGX'!G181)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I181),\"\",'Input|Fee Based|EGX'!I181)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J179)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J181),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K179*'Input|Fee Based|EGX'!K181*'Input|Fee Based|EGX'!L181/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M181),\"\",'Input|Fee Based|EGX'!M181)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M179)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N181),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N179*'Input|Fee Based|EGX'!O181*'Input|Fee Based|EGX'!P181/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q181),\"\",'Input|Fee Based|EGX'!Q181)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P179)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R181),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q179*'Input|Fee Based|EGX'!S181*'Input|Fee Based|EGX'!T181/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V181),\"\",'Input|Fee Based|EGX'!$V181)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U179)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W181),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V179*'Input|Fee Based|EGX'!X181*'Input|Fee Based|EGX'!Y181/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V179*'Input|Fee Based|EGX'!X181*'Input|Fee Based|EGX'!Z181/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA181),\"\",'Input|Fee Based|EGX'!$AA181)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z179)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB181),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA179*'Input|Fee Based|EGX'!AC181*'Input|Fee Based|EGX'!AD181/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA179*'Input|Fee Based|EGX'!AC181*'Input|Fee Based|EGX'!AE181/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF181),\"\",'Input|Fee Based|EGX'!$AF181)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE179)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG181),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF179*'Input|Fee Based|EGX'!AH181*'Input|Fee Based|EGX'!AI181/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF179*'Input|Fee Based|EGX'!AH181*'Input|Fee Based|EGX'!AJ181/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK181),\"\",'Input|Fee Based|EGX'!$AK181)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ179)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL181),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK179*'Input|Fee Based|EGX'!AM181*'Input|Fee Based|EGX'!AN181/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK179*'Input|Fee Based|EGX'!AM181*'Input|Fee Based|EGX'!AO181/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ181*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR181*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS181*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT181*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV179*'Input|Fee Based|EGX'!AV181","v":0},{"$f":"$AV179*'Input|Fee Based|EGX'!AW181","v":0},{"$f":"$AV179*'Input|Fee Based|EGX'!AX181","v":0},{"$f":"SUM($AV179,$AX179:$AZ179)*'Input|Fee Based|EGX'!$AY181","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B182),\"\",'Input|Fee Based|EGX'!B182)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C182),\"\",'Input|Fee Based|EGX'!C182)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D182),\"\",'Input|Fee Based|EGX'!D182)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E182),\"\",'Input|Fee Based|EGX'!E182)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F182),\"\",'Input|Fee Based|EGX'!F182)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G182),\"\",'Input|Fee Based|EGX'!G182)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I182),\"\",'Input|Fee Based|EGX'!I182)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J180)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J182),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K180*'Input|Fee Based|EGX'!K182*'Input|Fee Based|EGX'!L182/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M182),\"\",'Input|Fee Based|EGX'!M182)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M180)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N182),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N180*'Input|Fee Based|EGX'!O182*'Input|Fee Based|EGX'!P182/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q182),\"\",'Input|Fee Based|EGX'!Q182)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P180)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R182),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q180*'Input|Fee Based|EGX'!S182*'Input|Fee Based|EGX'!T182/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V182),\"\",'Input|Fee Based|EGX'!$V182)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U180)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W182),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V180*'Input|Fee Based|EGX'!X182*'Input|Fee Based|EGX'!Y182/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V180*'Input|Fee Based|EGX'!X182*'Input|Fee Based|EGX'!Z182/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA182),\"\",'Input|Fee Based|EGX'!$AA182)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z180)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB182),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA180*'Input|Fee Based|EGX'!AC182*'Input|Fee Based|EGX'!AD182/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA180*'Input|Fee Based|EGX'!AC182*'Input|Fee Based|EGX'!AE182/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF182),\"\",'Input|Fee Based|EGX'!$AF182)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE180)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG182),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF180*'Input|Fee Based|EGX'!AH182*'Input|Fee Based|EGX'!AI182/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF180*'Input|Fee Based|EGX'!AH182*'Input|Fee Based|EGX'!AJ182/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK182),\"\",'Input|Fee Based|EGX'!$AK182)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ180)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL182),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK180*'Input|Fee Based|EGX'!AM182*'Input|Fee Based|EGX'!AN182/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK180*'Input|Fee Based|EGX'!AM182*'Input|Fee Based|EGX'!AO182/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ182*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR182*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS182*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT182*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV180*'Input|Fee Based|EGX'!AV182","v":0},{"$f":"$AV180*'Input|Fee Based|EGX'!AW182","v":0},{"$f":"$AV180*'Input|Fee Based|EGX'!AX182","v":0},{"$f":"SUM($AV180,$AX180:$AZ180)*'Input|Fee Based|EGX'!$AY182","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B183),\"\",'Input|Fee Based|EGX'!B183)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C183),\"\",'Input|Fee Based|EGX'!C183)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D183),\"\",'Input|Fee Based|EGX'!D183)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E183),\"\",'Input|Fee Based|EGX'!E183)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F183),\"\",'Input|Fee Based|EGX'!F183)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G183),\"\",'Input|Fee Based|EGX'!G183)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I183),\"\",'Input|Fee Based|EGX'!I183)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J181)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J183),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K181*'Input|Fee Based|EGX'!K183*'Input|Fee Based|EGX'!L183/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M183),\"\",'Input|Fee Based|EGX'!M183)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M181)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N183),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N181*'Input|Fee Based|EGX'!O183*'Input|Fee Based|EGX'!P183/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q183),\"\",'Input|Fee Based|EGX'!Q183)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P181)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R183),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q181*'Input|Fee Based|EGX'!S183*'Input|Fee Based|EGX'!T183/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V183),\"\",'Input|Fee Based|EGX'!$V183)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U181)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W183),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V181*'Input|Fee Based|EGX'!X183*'Input|Fee Based|EGX'!Y183/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V181*'Input|Fee Based|EGX'!X183*'Input|Fee Based|EGX'!Z183/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA183),\"\",'Input|Fee Based|EGX'!$AA183)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z181)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB183),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA181*'Input|Fee Based|EGX'!AC183*'Input|Fee Based|EGX'!AD183/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA181*'Input|Fee Based|EGX'!AC183*'Input|Fee Based|EGX'!AE183/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF183),\"\",'Input|Fee Based|EGX'!$AF183)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE181)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG183),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF181*'Input|Fee Based|EGX'!AH183*'Input|Fee Based|EGX'!AI183/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF181*'Input|Fee Based|EGX'!AH183*'Input|Fee Based|EGX'!AJ183/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK183),\"\",'Input|Fee Based|EGX'!$AK183)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ181)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL183),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK181*'Input|Fee Based|EGX'!AM183*'Input|Fee Based|EGX'!AN183/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK181*'Input|Fee Based|EGX'!AM183*'Input|Fee Based|EGX'!AO183/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ183*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR183*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS183*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT183*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV181*'Input|Fee Based|EGX'!AV183","v":0},{"$f":"$AV181*'Input|Fee Based|EGX'!AW183","v":0},{"$f":"$AV181*'Input|Fee Based|EGX'!AX183","v":0},{"$f":"SUM($AV181,$AX181:$AZ181)*'Input|Fee Based|EGX'!$AY183","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B184),\"\",'Input|Fee Based|EGX'!B184)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C184),\"\",'Input|Fee Based|EGX'!C184)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D184),\"\",'Input|Fee Based|EGX'!D184)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E184),\"\",'Input|Fee Based|EGX'!E184)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F184),\"\",'Input|Fee Based|EGX'!F184)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G184),\"\",'Input|Fee Based|EGX'!G184)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I184),\"\",'Input|Fee Based|EGX'!I184)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J182)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J184),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K182*'Input|Fee Based|EGX'!K184*'Input|Fee Based|EGX'!L184/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M184),\"\",'Input|Fee Based|EGX'!M184)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M182)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N184),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N182*'Input|Fee Based|EGX'!O184*'Input|Fee Based|EGX'!P184/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q184),\"\",'Input|Fee Based|EGX'!Q184)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P182)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R184),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q182*'Input|Fee Based|EGX'!S184*'Input|Fee Based|EGX'!T184/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V184),\"\",'Input|Fee Based|EGX'!$V184)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U182)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W184),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V182*'Input|Fee Based|EGX'!X184*'Input|Fee Based|EGX'!Y184/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V182*'Input|Fee Based|EGX'!X184*'Input|Fee Based|EGX'!Z184/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA184),\"\",'Input|Fee Based|EGX'!$AA184)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z182)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB184),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA182*'Input|Fee Based|EGX'!AC184*'Input|Fee Based|EGX'!AD184/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA182*'Input|Fee Based|EGX'!AC184*'Input|Fee Based|EGX'!AE184/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF184),\"\",'Input|Fee Based|EGX'!$AF184)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE182)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG184),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF182*'Input|Fee Based|EGX'!AH184*'Input|Fee Based|EGX'!AI184/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF182*'Input|Fee Based|EGX'!AH184*'Input|Fee Based|EGX'!AJ184/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK184),\"\",'Input|Fee Based|EGX'!$AK184)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ182)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL184),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK182*'Input|Fee Based|EGX'!AM184*'Input|Fee Based|EGX'!AN184/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK182*'Input|Fee Based|EGX'!AM184*'Input|Fee Based|EGX'!AO184/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ184*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR184*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS184*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT184*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV182*'Input|Fee Based|EGX'!AV184","v":0},{"$f":"$AV182*'Input|Fee Based|EGX'!AW184","v":0},{"$f":"$AV182*'Input|Fee Based|EGX'!AX184","v":0},{"$f":"SUM($AV182,$AX182:$AZ182)*'Input|Fee Based|EGX'!$AY184","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B185),\"\",'Input|Fee Based|EGX'!B185)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C185),\"\",'Input|Fee Based|EGX'!C185)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D185),\"\",'Input|Fee Based|EGX'!D185)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E185),\"\",'Input|Fee Based|EGX'!E185)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F185),\"\",'Input|Fee Based|EGX'!F185)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G185),\"\",'Input|Fee Based|EGX'!G185)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I185),\"\",'Input|Fee Based|EGX'!I185)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J183)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J185),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K183*'Input|Fee Based|EGX'!K185*'Input|Fee Based|EGX'!L185/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M185),\"\",'Input|Fee Based|EGX'!M185)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M183)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N185),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N183*'Input|Fee Based|EGX'!O185*'Input|Fee Based|EGX'!P185/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q185),\"\",'Input|Fee Based|EGX'!Q185)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P183)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R185),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q183*'Input|Fee Based|EGX'!S185*'Input|Fee Based|EGX'!T185/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V185),\"\",'Input|Fee Based|EGX'!$V185)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U183)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W185),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V183*'Input|Fee Based|EGX'!X185*'Input|Fee Based|EGX'!Y185/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V183*'Input|Fee Based|EGX'!X185*'Input|Fee Based|EGX'!Z185/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA185),\"\",'Input|Fee Based|EGX'!$AA185)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z183)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB185),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA183*'Input|Fee Based|EGX'!AC185*'Input|Fee Based|EGX'!AD185/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA183*'Input|Fee Based|EGX'!AC185*'Input|Fee Based|EGX'!AE185/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF185),\"\",'Input|Fee Based|EGX'!$AF185)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE183)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG185),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF183*'Input|Fee Based|EGX'!AH185*'Input|Fee Based|EGX'!AI185/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF183*'Input|Fee Based|EGX'!AH185*'Input|Fee Based|EGX'!AJ185/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK185),\"\",'Input|Fee Based|EGX'!$AK185)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ183)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL185),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK183*'Input|Fee Based|EGX'!AM185*'Input|Fee Based|EGX'!AN185/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK183*'Input|Fee Based|EGX'!AM185*'Input|Fee Based|EGX'!AO185/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ185*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR185*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS185*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT185*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV183*'Input|Fee Based|EGX'!AV185","v":0},{"$f":"$AV183*'Input|Fee Based|EGX'!AW185","v":0},{"$f":"$AV183*'Input|Fee Based|EGX'!AX185","v":0},{"$f":"SUM($AV183,$AX183:$AZ183)*'Input|Fee Based|EGX'!$AY185","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B186),\"\",'Input|Fee Based|EGX'!B186)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C186),\"\",'Input|Fee Based|EGX'!C186)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D186),\"\",'Input|Fee Based|EGX'!D186)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E186),\"\",'Input|Fee Based|EGX'!E186)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F186),\"\",'Input|Fee Based|EGX'!F186)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G186),\"\",'Input|Fee Based|EGX'!G186)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I186),\"\",'Input|Fee Based|EGX'!I186)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J184)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J186),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K184*'Input|Fee Based|EGX'!K186*'Input|Fee Based|EGX'!L186/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M186),\"\",'Input|Fee Based|EGX'!M186)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M184)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N186),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N184*'Input|Fee Based|EGX'!O186*'Input|Fee Based|EGX'!P186/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q186),\"\",'Input|Fee Based|EGX'!Q186)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P184)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R186),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q184*'Input|Fee Based|EGX'!S186*'Input|Fee Based|EGX'!T186/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V186),\"\",'Input|Fee Based|EGX'!$V186)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U184)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W186),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V184*'Input|Fee Based|EGX'!X186*'Input|Fee Based|EGX'!Y186/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V184*'Input|Fee Based|EGX'!X186*'Input|Fee Based|EGX'!Z186/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA186),\"\",'Input|Fee Based|EGX'!$AA186)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z184)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB186),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA184*'Input|Fee Based|EGX'!AC186*'Input|Fee Based|EGX'!AD186/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA184*'Input|Fee Based|EGX'!AC186*'Input|Fee Based|EGX'!AE186/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF186),\"\",'Input|Fee Based|EGX'!$AF186)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE184)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG186),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF184*'Input|Fee Based|EGX'!AH186*'Input|Fee Based|EGX'!AI186/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF184*'Input|Fee Based|EGX'!AH186*'Input|Fee Based|EGX'!AJ186/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK186),\"\",'Input|Fee Based|EGX'!$AK186)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ184)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL186),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK184*'Input|Fee Based|EGX'!AM186*'Input|Fee Based|EGX'!AN186/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK184*'Input|Fee Based|EGX'!AM186*'Input|Fee Based|EGX'!AO186/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ186*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR186*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS186*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT186*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV184*'Input|Fee Based|EGX'!AV186","v":0},{"$f":"$AV184*'Input|Fee Based|EGX'!AW186","v":0},{"$f":"$AV184*'Input|Fee Based|EGX'!AX186","v":0},{"$f":"SUM($AV184,$AX184:$AZ184)*'Input|Fee Based|EGX'!$AY186","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B187),\"\",'Input|Fee Based|EGX'!B187)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C187),\"\",'Input|Fee Based|EGX'!C187)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D187),\"\",'Input|Fee Based|EGX'!D187)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E187),\"\",'Input|Fee Based|EGX'!E187)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F187),\"\",'Input|Fee Based|EGX'!F187)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G187),\"\",'Input|Fee Based|EGX'!G187)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I187),\"\",'Input|Fee Based|EGX'!I187)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J185)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J187),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K185*'Input|Fee Based|EGX'!K187*'Input|Fee Based|EGX'!L187/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M187),\"\",'Input|Fee Based|EGX'!M187)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M185)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N187),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N185*'Input|Fee Based|EGX'!O187*'Input|Fee Based|EGX'!P187/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q187),\"\",'Input|Fee Based|EGX'!Q187)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P185)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R187),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q185*'Input|Fee Based|EGX'!S187*'Input|Fee Based|EGX'!T187/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V187),\"\",'Input|Fee Based|EGX'!$V187)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U185)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W187),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V185*'Input|Fee Based|EGX'!X187*'Input|Fee Based|EGX'!Y187/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V185*'Input|Fee Based|EGX'!X187*'Input|Fee Based|EGX'!Z187/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA187),\"\",'Input|Fee Based|EGX'!$AA187)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z185)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB187),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA185*'Input|Fee Based|EGX'!AC187*'Input|Fee Based|EGX'!AD187/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA185*'Input|Fee Based|EGX'!AC187*'Input|Fee Based|EGX'!AE187/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF187),\"\",'Input|Fee Based|EGX'!$AF187)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE185)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG187),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF185*'Input|Fee Based|EGX'!AH187*'Input|Fee Based|EGX'!AI187/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF185*'Input|Fee Based|EGX'!AH187*'Input|Fee Based|EGX'!AJ187/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK187),\"\",'Input|Fee Based|EGX'!$AK187)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ185)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL187),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK185*'Input|Fee Based|EGX'!AM187*'Input|Fee Based|EGX'!AN187/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK185*'Input|Fee Based|EGX'!AM187*'Input|Fee Based|EGX'!AO187/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ187*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR187*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS187*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT187*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV185*'Input|Fee Based|EGX'!AV187","v":0},{"$f":"$AV185*'Input|Fee Based|EGX'!AW187","v":0},{"$f":"$AV185*'Input|Fee Based|EGX'!AX187","v":0},{"$f":"SUM($AV185,$AX185:$AZ185)*'Input|Fee Based|EGX'!$AY187","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B188),\"\",'Input|Fee Based|EGX'!B188)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C188),\"\",'Input|Fee Based|EGX'!C188)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D188),\"\",'Input|Fee Based|EGX'!D188)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E188),\"\",'Input|Fee Based|EGX'!E188)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F188),\"\",'Input|Fee Based|EGX'!F188)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G188),\"\",'Input|Fee Based|EGX'!G188)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I188),\"\",'Input|Fee Based|EGX'!I188)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J186)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J188),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K186*'Input|Fee Based|EGX'!K188*'Input|Fee Based|EGX'!L188/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M188),\"\",'Input|Fee Based|EGX'!M188)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M186)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N188),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N186*'Input|Fee Based|EGX'!O188*'Input|Fee Based|EGX'!P188/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q188),\"\",'Input|Fee Based|EGX'!Q188)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P186)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R188),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q186*'Input|Fee Based|EGX'!S188*'Input|Fee Based|EGX'!T188/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V188),\"\",'Input|Fee Based|EGX'!$V188)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U186)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W188),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V186*'Input|Fee Based|EGX'!X188*'Input|Fee Based|EGX'!Y188/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V186*'Input|Fee Based|EGX'!X188*'Input|Fee Based|EGX'!Z188/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA188),\"\",'Input|Fee Based|EGX'!$AA188)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z186)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB188),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA186*'Input|Fee Based|EGX'!AC188*'Input|Fee Based|EGX'!AD188/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA186*'Input|Fee Based|EGX'!AC188*'Input|Fee Based|EGX'!AE188/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF188),\"\",'Input|Fee Based|EGX'!$AF188)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE186)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG188),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF186*'Input|Fee Based|EGX'!AH188*'Input|Fee Based|EGX'!AI188/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF186*'Input|Fee Based|EGX'!AH188*'Input|Fee Based|EGX'!AJ188/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK188),\"\",'Input|Fee Based|EGX'!$AK188)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ186)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL188),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK186*'Input|Fee Based|EGX'!AM188*'Input|Fee Based|EGX'!AN188/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK186*'Input|Fee Based|EGX'!AM188*'Input|Fee Based|EGX'!AO188/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ188*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR188*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS188*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT188*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV186*'Input|Fee Based|EGX'!AV188","v":0},{"$f":"$AV186*'Input|Fee Based|EGX'!AW188","v":0},{"$f":"$AV186*'Input|Fee Based|EGX'!AX188","v":0},{"$f":"SUM($AV186,$AX186:$AZ186)*'Input|Fee Based|EGX'!$AY188","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B189),\"\",'Input|Fee Based|EGX'!B189)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C189),\"\",'Input|Fee Based|EGX'!C189)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D189),\"\",'Input|Fee Based|EGX'!D189)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E189),\"\",'Input|Fee Based|EGX'!E189)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F189),\"\",'Input|Fee Based|EGX'!F189)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G189),\"\",'Input|Fee Based|EGX'!G189)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I189),\"\",'Input|Fee Based|EGX'!I189)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J187)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J189),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K187*'Input|Fee Based|EGX'!K189*'Input|Fee Based|EGX'!L189/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M189),\"\",'Input|Fee Based|EGX'!M189)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M187)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N189),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N187*'Input|Fee Based|EGX'!O189*'Input|Fee Based|EGX'!P189/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q189),\"\",'Input|Fee Based|EGX'!Q189)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P187)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R189),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q187*'Input|Fee Based|EGX'!S189*'Input|Fee Based|EGX'!T189/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V189),\"\",'Input|Fee Based|EGX'!$V189)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U187)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W189),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V187*'Input|Fee Based|EGX'!X189*'Input|Fee Based|EGX'!Y189/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V187*'Input|Fee Based|EGX'!X189*'Input|Fee Based|EGX'!Z189/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA189),\"\",'Input|Fee Based|EGX'!$AA189)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z187)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB189),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA187*'Input|Fee Based|EGX'!AC189*'Input|Fee Based|EGX'!AD189/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA187*'Input|Fee Based|EGX'!AC189*'Input|Fee Based|EGX'!AE189/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF189),\"\",'Input|Fee Based|EGX'!$AF189)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE187)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG189),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF187*'Input|Fee Based|EGX'!AH189*'Input|Fee Based|EGX'!AI189/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF187*'Input|Fee Based|EGX'!AH189*'Input|Fee Based|EGX'!AJ189/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK189),\"\",'Input|Fee Based|EGX'!$AK189)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ187)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL189),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK187*'Input|Fee Based|EGX'!AM189*'Input|Fee Based|EGX'!AN189/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK187*'Input|Fee Based|EGX'!AM189*'Input|Fee Based|EGX'!AO189/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ189*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR189*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS189*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT189*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV187*'Input|Fee Based|EGX'!AV189","v":0},{"$f":"$AV187*'Input|Fee Based|EGX'!AW189","v":0},{"$f":"$AV187*'Input|Fee Based|EGX'!AX189","v":0},{"$f":"SUM($AV187,$AX187:$AZ187)*'Input|Fee Based|EGX'!$AY189","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B190),\"\",'Input|Fee Based|EGX'!B190)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C190),\"\",'Input|Fee Based|EGX'!C190)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D190),\"\",'Input|Fee Based|EGX'!D190)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E190),\"\",'Input|Fee Based|EGX'!E190)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F190),\"\",'Input|Fee Based|EGX'!F190)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G190),\"\",'Input|Fee Based|EGX'!G190)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I190),\"\",'Input|Fee Based|EGX'!I190)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J188)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J190),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K188*'Input|Fee Based|EGX'!K190*'Input|Fee Based|EGX'!L190/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M190),\"\",'Input|Fee Based|EGX'!M190)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M188)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N190),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N188*'Input|Fee Based|EGX'!O190*'Input|Fee Based|EGX'!P190/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q190),\"\",'Input|Fee Based|EGX'!Q190)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P188)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R190),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q188*'Input|Fee Based|EGX'!S190*'Input|Fee Based|EGX'!T190/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V190),\"\",'Input|Fee Based|EGX'!$V190)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U188)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W190),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V188*'Input|Fee Based|EGX'!X190*'Input|Fee Based|EGX'!Y190/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V188*'Input|Fee Based|EGX'!X190*'Input|Fee Based|EGX'!Z190/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA190),\"\",'Input|Fee Based|EGX'!$AA190)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z188)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB190),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA188*'Input|Fee Based|EGX'!AC190*'Input|Fee Based|EGX'!AD190/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA188*'Input|Fee Based|EGX'!AC190*'Input|Fee Based|EGX'!AE190/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF190),\"\",'Input|Fee Based|EGX'!$AF190)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE188)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG190),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF188*'Input|Fee Based|EGX'!AH190*'Input|Fee Based|EGX'!AI190/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF188*'Input|Fee Based|EGX'!AH190*'Input|Fee Based|EGX'!AJ190/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK190),\"\",'Input|Fee Based|EGX'!$AK190)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ188)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL190),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK188*'Input|Fee Based|EGX'!AM190*'Input|Fee Based|EGX'!AN190/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK188*'Input|Fee Based|EGX'!AM190*'Input|Fee Based|EGX'!AO190/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ190*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR190*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS190*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT190*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV188*'Input|Fee Based|EGX'!AV190","v":0},{"$f":"$AV188*'Input|Fee Based|EGX'!AW190","v":0},{"$f":"$AV188*'Input|Fee Based|EGX'!AX190","v":0},{"$f":"SUM($AV188,$AX188:$AZ188)*'Input|Fee Based|EGX'!$AY190","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B191),\"\",'Input|Fee Based|EGX'!B191)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C191),\"\",'Input|Fee Based|EGX'!C191)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D191),\"\",'Input|Fee Based|EGX'!D191)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E191),\"\",'Input|Fee Based|EGX'!E191)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F191),\"\",'Input|Fee Based|EGX'!F191)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G191),\"\",'Input|Fee Based|EGX'!G191)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I191),\"\",'Input|Fee Based|EGX'!I191)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J189)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J191),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K189*'Input|Fee Based|EGX'!K191*'Input|Fee Based|EGX'!L191/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M191),\"\",'Input|Fee Based|EGX'!M191)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M189)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N191),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N189*'Input|Fee Based|EGX'!O191*'Input|Fee Based|EGX'!P191/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q191),\"\",'Input|Fee Based|EGX'!Q191)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P189)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R191),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q189*'Input|Fee Based|EGX'!S191*'Input|Fee Based|EGX'!T191/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V191),\"\",'Input|Fee Based|EGX'!$V191)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U189)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W191),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V189*'Input|Fee Based|EGX'!X191*'Input|Fee Based|EGX'!Y191/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V189*'Input|Fee Based|EGX'!X191*'Input|Fee Based|EGX'!Z191/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA191),\"\",'Input|Fee Based|EGX'!$AA191)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z189)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB191),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA189*'Input|Fee Based|EGX'!AC191*'Input|Fee Based|EGX'!AD191/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA189*'Input|Fee Based|EGX'!AC191*'Input|Fee Based|EGX'!AE191/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF191),\"\",'Input|Fee Based|EGX'!$AF191)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE189)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG191),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF189*'Input|Fee Based|EGX'!AH191*'Input|Fee Based|EGX'!AI191/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF189*'Input|Fee Based|EGX'!AH191*'Input|Fee Based|EGX'!AJ191/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK191),\"\",'Input|Fee Based|EGX'!$AK191)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ189)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL191),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK189*'Input|Fee Based|EGX'!AM191*'Input|Fee Based|EGX'!AN191/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK189*'Input|Fee Based|EGX'!AM191*'Input|Fee Based|EGX'!AO191/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ191*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR191*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS191*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT191*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV189*'Input|Fee Based|EGX'!AV191","v":0},{"$f":"$AV189*'Input|Fee Based|EGX'!AW191","v":0},{"$f":"$AV189*'Input|Fee Based|EGX'!AX191","v":0},{"$f":"SUM($AV189,$AX189:$AZ189)*'Input|Fee Based|EGX'!$AY191","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B192),\"\",'Input|Fee Based|EGX'!B192)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C192),\"\",'Input|Fee Based|EGX'!C192)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D192),\"\",'Input|Fee Based|EGX'!D192)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E192),\"\",'Input|Fee Based|EGX'!E192)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F192),\"\",'Input|Fee Based|EGX'!F192)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G192),\"\",'Input|Fee Based|EGX'!G192)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I192),\"\",'Input|Fee Based|EGX'!I192)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J190)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J192),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K190*'Input|Fee Based|EGX'!K192*'Input|Fee Based|EGX'!L192/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M192),\"\",'Input|Fee Based|EGX'!M192)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M190)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N192),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N190*'Input|Fee Based|EGX'!O192*'Input|Fee Based|EGX'!P192/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q192),\"\",'Input|Fee Based|EGX'!Q192)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P190)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R192),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q190*'Input|Fee Based|EGX'!S192*'Input|Fee Based|EGX'!T192/'Input|Setup'!$E$19,0)","v":0},{"$f":"L190+O190+R190","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V192),\"\",'Input|Fee Based|EGX'!$V192)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U190)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W192),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V190*'Input|Fee Based|EGX'!X192*'Input|Fee Based|EGX'!Y192/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V190*'Input|Fee Based|EGX'!X192*'Input|Fee Based|EGX'!Z192/'Input|Setup'!$E$19,0)","v":0},{"$f":"W190+X190","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA192),\"\",'Input|Fee Based|EGX'!$AA192)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z190)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB192),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA190*'Input|Fee Based|EGX'!AC192*'Input|Fee Based|EGX'!AD192/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA190*'Input|Fee Based|EGX'!AC192*'Input|Fee Based|EGX'!AE192/'Input|Setup'!$E$19,0)","v":0},{"$f":"AB190+AC190","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF192),\"\",'Input|Fee Based|EGX'!$AF192)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE190)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG192),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF190*'Input|Fee Based|EGX'!AH192*'Input|Fee Based|EGX'!AI192/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF190*'Input|Fee Based|EGX'!AH192*'Input|Fee Based|EGX'!AJ192/'Input|Setup'!$E$19,0)","v":0},{"$f":"AG190+AH190","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK192),\"\",'Input|Fee Based|EGX'!$AK192)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ190)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL192),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK190*'Input|Fee Based|EGX'!AM192*'Input|Fee Based|EGX'!AN192/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK190*'Input|Fee Based|EGX'!AM192*'Input|Fee Based|EGX'!AO192/'Input|Setup'!$E$19,0)","v":0},{"$f":"AL190+AM190","v":0},{"$f":"Y190+AD190+AI190+AN190","v":0},0,{"$f":"'Input|Fee Based|EGX'!AQ192*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR192*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS192*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT192*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV190*'Input|Fee Based|EGX'!AV192","v":0},{"$f":"$AV190*'Input|Fee Based|EGX'!AW192","v":0},{"$f":"$AV190*'Input|Fee Based|EGX'!AX192","v":0},{"$f":"SUM($AV190,$AX190:$AZ190)*'Input|Fee Based|EGX'!$AY192","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B193),\"\",'Input|Fee Based|EGX'!B193)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C193),\"\",'Input|Fee Based|EGX'!C193)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D193),\"\",'Input|Fee Based|EGX'!D193)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E193),\"\",'Input|Fee Based|EGX'!E193)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F193),\"\",'Input|Fee Based|EGX'!F193)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G193),\"\",'Input|Fee Based|EGX'!G193)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I193),\"\",'Input|Fee Based|EGX'!I193)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J191)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J193),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K191*'Input|Fee Based|EGX'!K193*'Input|Fee Based|EGX'!L193/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M193),\"\",'Input|Fee Based|EGX'!M193)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M191)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N193),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N191*'Input|Fee Based|EGX'!O193*'Input|Fee Based|EGX'!P193/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q193),\"\",'Input|Fee Based|EGX'!Q193)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P191)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R193),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q191*'Input|Fee Based|EGX'!S193*'Input|Fee Based|EGX'!T193/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V193),\"\",'Input|Fee Based|EGX'!$V193)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U191)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W193),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V191*'Input|Fee Based|EGX'!X193*'Input|Fee Based|EGX'!Y193/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V191*'Input|Fee Based|EGX'!X193*'Input|Fee Based|EGX'!Z193/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA193),\"\",'Input|Fee Based|EGX'!$AA193)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z191)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB193),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA191*'Input|Fee Based|EGX'!AC193*'Input|Fee Based|EGX'!AD193/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA191*'Input|Fee Based|EGX'!AC193*'Input|Fee Based|EGX'!AE193/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF193),\"\",'Input|Fee Based|EGX'!$AF193)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE191)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG193),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF191*'Input|Fee Based|EGX'!AH193*'Input|Fee Based|EGX'!AI193/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF191*'Input|Fee Based|EGX'!AH193*'Input|Fee Based|EGX'!AJ193/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK193),\"\",'Input|Fee Based|EGX'!$AK193)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ191)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL193),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK191*'Input|Fee Based|EGX'!AM193*'Input|Fee Based|EGX'!AN193/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK191*'Input|Fee Based|EGX'!AM193*'Input|Fee Based|EGX'!AO193/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ193*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR193*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS193*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT193*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV191*'Input|Fee Based|EGX'!AV193","v":0},{"$f":"$AV191*'Input|Fee Based|EGX'!AW193","v":0},{"$f":"$AV191*'Input|Fee Based|EGX'!AX193","v":0},{"$f":"SUM($AV191,$AX191:$AZ191)*'Input|Fee Based|EGX'!$AY193","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B194),\"\",'Input|Fee Based|EGX'!B194)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C194),\"\",'Input|Fee Based|EGX'!C194)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D194),\"\",'Input|Fee Based|EGX'!D194)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E194),\"\",'Input|Fee Based|EGX'!E194)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F194),\"\",'Input|Fee Based|EGX'!F194)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G194),\"\",'Input|Fee Based|EGX'!G194)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I194),\"\",'Input|Fee Based|EGX'!I194)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J192)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J194),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K192*'Input|Fee Based|EGX'!K194*'Input|Fee Based|EGX'!L194/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M194),\"\",'Input|Fee Based|EGX'!M194)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M192)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N194),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N192*'Input|Fee Based|EGX'!O194*'Input|Fee Based|EGX'!P194/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q194),\"\",'Input|Fee Based|EGX'!Q194)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P192)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R194),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q192*'Input|Fee Based|EGX'!S194*'Input|Fee Based|EGX'!T194/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V194),\"\",'Input|Fee Based|EGX'!$V194)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U192)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W194),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V192*'Input|Fee Based|EGX'!X194*'Input|Fee Based|EGX'!Y194/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V192*'Input|Fee Based|EGX'!X194*'Input|Fee Based|EGX'!Z194/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA194),\"\",'Input|Fee Based|EGX'!$AA194)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z192)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB194),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA192*'Input|Fee Based|EGX'!AC194*'Input|Fee Based|EGX'!AD194/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA192*'Input|Fee Based|EGX'!AC194*'Input|Fee Based|EGX'!AE194/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF194),\"\",'Input|Fee Based|EGX'!$AF194)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE192)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG194),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF192*'Input|Fee Based|EGX'!AH194*'Input|Fee Based|EGX'!AI194/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF192*'Input|Fee Based|EGX'!AH194*'Input|Fee Based|EGX'!AJ194/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK194),\"\",'Input|Fee Based|EGX'!$AK194)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ192)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL194),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK192*'Input|Fee Based|EGX'!AM194*'Input|Fee Based|EGX'!AN194/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK192*'Input|Fee Based|EGX'!AM194*'Input|Fee Based|EGX'!AO194/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ194*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR194*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS194*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT194*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV192*'Input|Fee Based|EGX'!AV194","v":0},{"$f":"$AV192*'Input|Fee Based|EGX'!AW194","v":0},{"$f":"$AV192*'Input|Fee Based|EGX'!AX194","v":0},{"$f":"SUM($AV192,$AX192:$AZ192)*'Input|Fee Based|EGX'!$AY194","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B195),\"\",'Input|Fee Based|EGX'!B195)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C195),\"\",'Input|Fee Based|EGX'!C195)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D195),\"\",'Input|Fee Based|EGX'!D195)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E195),\"\",'Input|Fee Based|EGX'!E195)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F195),\"\",'Input|Fee Based|EGX'!F195)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G195),\"\",'Input|Fee Based|EGX'!G195)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I195),\"\",'Input|Fee Based|EGX'!I195)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J193)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J195),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K193*'Input|Fee Based|EGX'!K195*'Input|Fee Based|EGX'!L195/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M195),\"\",'Input|Fee Based|EGX'!M195)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M193)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N195),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N193*'Input|Fee Based|EGX'!O195*'Input|Fee Based|EGX'!P195/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q195),\"\",'Input|Fee Based|EGX'!Q195)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P193)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R195),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q193*'Input|Fee Based|EGX'!S195*'Input|Fee Based|EGX'!T195/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V195),\"\",'Input|Fee Based|EGX'!$V195)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U193)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W195),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V193*'Input|Fee Based|EGX'!X195*'Input|Fee Based|EGX'!Y195/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V193*'Input|Fee Based|EGX'!X195*'Input|Fee Based|EGX'!Z195/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA195),\"\",'Input|Fee Based|EGX'!$AA195)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z193)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB195),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA193*'Input|Fee Based|EGX'!AC195*'Input|Fee Based|EGX'!AD195/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA193*'Input|Fee Based|EGX'!AC195*'Input|Fee Based|EGX'!AE195/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF195),\"\",'Input|Fee Based|EGX'!$AF195)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE193)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG195),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF193*'Input|Fee Based|EGX'!AH195*'Input|Fee Based|EGX'!AI195/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF193*'Input|Fee Based|EGX'!AH195*'Input|Fee Based|EGX'!AJ195/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK195),\"\",'Input|Fee Based|EGX'!$AK195)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ193)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL195),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK193*'Input|Fee Based|EGX'!AM195*'Input|Fee Based|EGX'!AN195/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK193*'Input|Fee Based|EGX'!AM195*'Input|Fee Based|EGX'!AO195/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ195*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR195*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS195*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT195*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV193*'Input|Fee Based|EGX'!AV195","v":0},{"$f":"$AV193*'Input|Fee Based|EGX'!AW195","v":0},{"$f":"$AV193*'Input|Fee Based|EGX'!AX195","v":0},{"$f":"SUM($AV193,$AX193:$AZ193)*'Input|Fee Based|EGX'!$AY195","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B196),\"\",'Input|Fee Based|EGX'!B196)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C196),\"\",'Input|Fee Based|EGX'!C196)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D196),\"\",'Input|Fee Based|EGX'!D196)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E196),\"\",'Input|Fee Based|EGX'!E196)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F196),\"\",'Input|Fee Based|EGX'!F196)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G196),\"\",'Input|Fee Based|EGX'!G196)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I196),\"\",'Input|Fee Based|EGX'!I196)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J194)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J196),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K194*'Input|Fee Based|EGX'!K196*'Input|Fee Based|EGX'!L196/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M196),\"\",'Input|Fee Based|EGX'!M196)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M194)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N196),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N194*'Input|Fee Based|EGX'!O196*'Input|Fee Based|EGX'!P196/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q196),\"\",'Input|Fee Based|EGX'!Q196)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P194)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R196),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q194*'Input|Fee Based|EGX'!S196*'Input|Fee Based|EGX'!T196/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V196),\"\",'Input|Fee Based|EGX'!$V196)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U194)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W196),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V194*'Input|Fee Based|EGX'!X196*'Input|Fee Based|EGX'!Y196/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V194*'Input|Fee Based|EGX'!X196*'Input|Fee Based|EGX'!Z196/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA196),\"\",'Input|Fee Based|EGX'!$AA196)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z194)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB196),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA194*'Input|Fee Based|EGX'!AC196*'Input|Fee Based|EGX'!AD196/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA194*'Input|Fee Based|EGX'!AC196*'Input|Fee Based|EGX'!AE196/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF196),\"\",'Input|Fee Based|EGX'!$AF196)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE194)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG196),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF194*'Input|Fee Based|EGX'!AH196*'Input|Fee Based|EGX'!AI196/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF194*'Input|Fee Based|EGX'!AH196*'Input|Fee Based|EGX'!AJ196/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK196),\"\",'Input|Fee Based|EGX'!$AK196)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ194)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL196),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK194*'Input|Fee Based|EGX'!AM196*'Input|Fee Based|EGX'!AN196/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK194*'Input|Fee Based|EGX'!AM196*'Input|Fee Based|EGX'!AO196/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ196*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR196*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS196*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT196*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV194*'Input|Fee Based|EGX'!AV196","v":0},{"$f":"$AV194*'Input|Fee Based|EGX'!AW196","v":0},{"$f":"$AV194*'Input|Fee Based|EGX'!AX196","v":0},{"$f":"SUM($AV194,$AX194:$AZ194)*'Input|Fee Based|EGX'!$AY196","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B197),\"\",'Input|Fee Based|EGX'!B197)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C197),\"\",'Input|Fee Based|EGX'!C197)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D197),\"\",'Input|Fee Based|EGX'!D197)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E197),\"\",'Input|Fee Based|EGX'!E197)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F197),\"\",'Input|Fee Based|EGX'!F197)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G197),\"\",'Input|Fee Based|EGX'!G197)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I197),\"\",'Input|Fee Based|EGX'!I197)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J195)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J197),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K195*'Input|Fee Based|EGX'!K197*'Input|Fee Based|EGX'!L197/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M197),\"\",'Input|Fee Based|EGX'!M197)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M195)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N197),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N195*'Input|Fee Based|EGX'!O197*'Input|Fee Based|EGX'!P197/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q197),\"\",'Input|Fee Based|EGX'!Q197)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P195)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R197),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q195*'Input|Fee Based|EGX'!S197*'Input|Fee Based|EGX'!T197/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V197),\"\",'Input|Fee Based|EGX'!$V197)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U195)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W197),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V195*'Input|Fee Based|EGX'!X197*'Input|Fee Based|EGX'!Y197/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V195*'Input|Fee Based|EGX'!X197*'Input|Fee Based|EGX'!Z197/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA197),\"\",'Input|Fee Based|EGX'!$AA197)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z195)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB197),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA195*'Input|Fee Based|EGX'!AC197*'Input|Fee Based|EGX'!AD197/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA195*'Input|Fee Based|EGX'!AC197*'Input|Fee Based|EGX'!AE197/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF197),\"\",'Input|Fee Based|EGX'!$AF197)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE195)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG197),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF195*'Input|Fee Based|EGX'!AH197*'Input|Fee Based|EGX'!AI197/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF195*'Input|Fee Based|EGX'!AH197*'Input|Fee Based|EGX'!AJ197/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK197),\"\",'Input|Fee Based|EGX'!$AK197)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ195)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL197),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK195*'Input|Fee Based|EGX'!AM197*'Input|Fee Based|EGX'!AN197/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK195*'Input|Fee Based|EGX'!AM197*'Input|Fee Based|EGX'!AO197/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ197*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR197*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS197*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT197*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV195*'Input|Fee Based|EGX'!AV197","v":0},{"$f":"$AV195*'Input|Fee Based|EGX'!AW197","v":0},{"$f":"$AV195*'Input|Fee Based|EGX'!AX197","v":0},{"$f":"SUM($AV195,$AX195:$AZ195)*'Input|Fee Based|EGX'!$AY197","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B198),\"\",'Input|Fee Based|EGX'!B198)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C198),\"\",'Input|Fee Based|EGX'!C198)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D198),\"\",'Input|Fee Based|EGX'!D198)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E198),\"\",'Input|Fee Based|EGX'!E198)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F198),\"\",'Input|Fee Based|EGX'!F198)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G198),\"\",'Input|Fee Based|EGX'!G198)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I198),\"\",'Input|Fee Based|EGX'!I198)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J196)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J198),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K196*'Input|Fee Based|EGX'!K198*'Input|Fee Based|EGX'!L198/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M198),\"\",'Input|Fee Based|EGX'!M198)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M196)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N198),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N196*'Input|Fee Based|EGX'!O198*'Input|Fee Based|EGX'!P198/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q198),\"\",'Input|Fee Based|EGX'!Q198)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P196)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R198),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q196*'Input|Fee Based|EGX'!S198*'Input|Fee Based|EGX'!T198/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V198),\"\",'Input|Fee Based|EGX'!$V198)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U196)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W198),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V196*'Input|Fee Based|EGX'!X198*'Input|Fee Based|EGX'!Y198/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V196*'Input|Fee Based|EGX'!X198*'Input|Fee Based|EGX'!Z198/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA198),\"\",'Input|Fee Based|EGX'!$AA198)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z196)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB198),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA196*'Input|Fee Based|EGX'!AC198*'Input|Fee Based|EGX'!AD198/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA196*'Input|Fee Based|EGX'!AC198*'Input|Fee Based|EGX'!AE198/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF198),\"\",'Input|Fee Based|EGX'!$AF198)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE196)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG198),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF196*'Input|Fee Based|EGX'!AH198*'Input|Fee Based|EGX'!AI198/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF196*'Input|Fee Based|EGX'!AH198*'Input|Fee Based|EGX'!AJ198/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK198),\"\",'Input|Fee Based|EGX'!$AK198)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ196)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL198),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK196*'Input|Fee Based|EGX'!AM198*'Input|Fee Based|EGX'!AN198/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK196*'Input|Fee Based|EGX'!AM198*'Input|Fee Based|EGX'!AO198/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ198*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR198*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS198*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT198*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV196*'Input|Fee Based|EGX'!AV198","v":0},{"$f":"$AV196*'Input|Fee Based|EGX'!AW198","v":0},{"$f":"$AV196*'Input|Fee Based|EGX'!AX198","v":0},{"$f":"SUM($AV196,$AX196:$AZ196)*'Input|Fee Based|EGX'!$AY198","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B199),\"\",'Input|Fee Based|EGX'!B199)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C199),\"\",'Input|Fee Based|EGX'!C199)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D199),\"\",'Input|Fee Based|EGX'!D199)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E199),\"\",'Input|Fee Based|EGX'!E199)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F199),\"\",'Input|Fee Based|EGX'!F199)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G199),\"\",'Input|Fee Based|EGX'!G199)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I199),\"\",'Input|Fee Based|EGX'!I199)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J197)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J199),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K197*'Input|Fee Based|EGX'!K199*'Input|Fee Based|EGX'!L199/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M199),\"\",'Input|Fee Based|EGX'!M199)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M197)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N199),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N197*'Input|Fee Based|EGX'!O199*'Input|Fee Based|EGX'!P199/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q199),\"\",'Input|Fee Based|EGX'!Q199)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P197)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R199),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q197*'Input|Fee Based|EGX'!S199*'Input|Fee Based|EGX'!T199/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V199),\"\",'Input|Fee Based|EGX'!$V199)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U197)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W199),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V197*'Input|Fee Based|EGX'!X199*'Input|Fee Based|EGX'!Y199/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V197*'Input|Fee Based|EGX'!X199*'Input|Fee Based|EGX'!Z199/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA199),\"\",'Input|Fee Based|EGX'!$AA199)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z197)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB199),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA197*'Input|Fee Based|EGX'!AC199*'Input|Fee Based|EGX'!AD199/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA197*'Input|Fee Based|EGX'!AC199*'Input|Fee Based|EGX'!AE199/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF199),\"\",'Input|Fee Based|EGX'!$AF199)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE197)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG199),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF197*'Input|Fee Based|EGX'!AH199*'Input|Fee Based|EGX'!AI199/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF197*'Input|Fee Based|EGX'!AH199*'Input|Fee Based|EGX'!AJ199/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK199),\"\",'Input|Fee Based|EGX'!$AK199)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ197)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL199),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK197*'Input|Fee Based|EGX'!AM199*'Input|Fee Based|EGX'!AN199/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK197*'Input|Fee Based|EGX'!AM199*'Input|Fee Based|EGX'!AO199/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ199*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR199*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS199*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT199*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV197*'Input|Fee Based|EGX'!AV199","v":0},{"$f":"$AV197*'Input|Fee Based|EGX'!AW199","v":0},{"$f":"$AV197*'Input|Fee Based|EGX'!AX199","v":0},{"$f":"SUM($AV197,$AX197:$AZ197)*'Input|Fee Based|EGX'!$AY199","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B200),\"\",'Input|Fee Based|EGX'!B200)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C200),\"\",'Input|Fee Based|EGX'!C200)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D200),\"\",'Input|Fee Based|EGX'!D200)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E200),\"\",'Input|Fee Based|EGX'!E200)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F200),\"\",'Input|Fee Based|EGX'!F200)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G200),\"\",'Input|Fee Based|EGX'!G200)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I200),\"\",'Input|Fee Based|EGX'!I200)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J198)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J200),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K198*'Input|Fee Based|EGX'!K200*'Input|Fee Based|EGX'!L200/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M200),\"\",'Input|Fee Based|EGX'!M200)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M198)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N200),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N198*'Input|Fee Based|EGX'!O200*'Input|Fee Based|EGX'!P200/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q200),\"\",'Input|Fee Based|EGX'!Q200)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P198)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R200),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q198*'Input|Fee Based|EGX'!S200*'Input|Fee Based|EGX'!T200/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V200),\"\",'Input|Fee Based|EGX'!$V200)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U198)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W200),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V198*'Input|Fee Based|EGX'!X200*'Input|Fee Based|EGX'!Y200/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V198*'Input|Fee Based|EGX'!X200*'Input|Fee Based|EGX'!Z200/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA200),\"\",'Input|Fee Based|EGX'!$AA200)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z198)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB200),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA198*'Input|Fee Based|EGX'!AC200*'Input|Fee Based|EGX'!AD200/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA198*'Input|Fee Based|EGX'!AC200*'Input|Fee Based|EGX'!AE200/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF200),\"\",'Input|Fee Based|EGX'!$AF200)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE198)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG200),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF198*'Input|Fee Based|EGX'!AH200*'Input|Fee Based|EGX'!AI200/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF198*'Input|Fee Based|EGX'!AH200*'Input|Fee Based|EGX'!AJ200/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK200),\"\",'Input|Fee Based|EGX'!$AK200)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ198)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL200),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK198*'Input|Fee Based|EGX'!AM200*'Input|Fee Based|EGX'!AN200/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK198*'Input|Fee Based|EGX'!AM200*'Input|Fee Based|EGX'!AO200/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ200*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR200*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS200*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT200*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV198*'Input|Fee Based|EGX'!AV200","v":0},{"$f":"$AV198*'Input|Fee Based|EGX'!AW200","v":0},{"$f":"$AV198*'Input|Fee Based|EGX'!AX200","v":0},{"$f":"SUM($AV198,$AX198:$AZ198)*'Input|Fee Based|EGX'!$AY200","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B201),\"\",'Input|Fee Based|EGX'!B201)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C201),\"\",'Input|Fee Based|EGX'!C201)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D201),\"\",'Input|Fee Based|EGX'!D201)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E201),\"\",'Input|Fee Based|EGX'!E201)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F201),\"\",'Input|Fee Based|EGX'!F201)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G201),\"\",'Input|Fee Based|EGX'!G201)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I201),\"\",'Input|Fee Based|EGX'!I201)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J199)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J201),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K199*'Input|Fee Based|EGX'!K201*'Input|Fee Based|EGX'!L201/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M201),\"\",'Input|Fee Based|EGX'!M201)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M199)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N201),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N199*'Input|Fee Based|EGX'!O201*'Input|Fee Based|EGX'!P201/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q201),\"\",'Input|Fee Based|EGX'!Q201)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P199)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R201),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q199*'Input|Fee Based|EGX'!S201*'Input|Fee Based|EGX'!T201/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V201),\"\",'Input|Fee Based|EGX'!$V201)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U199)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W201),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V199*'Input|Fee Based|EGX'!X201*'Input|Fee Based|EGX'!Y201/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V199*'Input|Fee Based|EGX'!X201*'Input|Fee Based|EGX'!Z201/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA201),\"\",'Input|Fee Based|EGX'!$AA201)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z199)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB201),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA199*'Input|Fee Based|EGX'!AC201*'Input|Fee Based|EGX'!AD201/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA199*'Input|Fee Based|EGX'!AC201*'Input|Fee Based|EGX'!AE201/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF201),\"\",'Input|Fee Based|EGX'!$AF201)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE199)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG201),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF199*'Input|Fee Based|EGX'!AH201*'Input|Fee Based|EGX'!AI201/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF199*'Input|Fee Based|EGX'!AH201*'Input|Fee Based|EGX'!AJ201/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK201),\"\",'Input|Fee Based|EGX'!$AK201)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ199)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL201),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK199*'Input|Fee Based|EGX'!AM201*'Input|Fee Based|EGX'!AN201/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK199*'Input|Fee Based|EGX'!AM201*'Input|Fee Based|EGX'!AO201/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ201*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR201*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS201*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT201*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV199*'Input|Fee Based|EGX'!AV201","v":0},{"$f":"$AV199*'Input|Fee Based|EGX'!AW201","v":0},{"$f":"$AV199*'Input|Fee Based|EGX'!AX201","v":0},{"$f":"SUM($AV199,$AX199:$AZ199)*'Input|Fee Based|EGX'!$AY201","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B202),\"\",'Input|Fee Based|EGX'!B202)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C202),\"\",'Input|Fee Based|EGX'!C202)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D202),\"\",'Input|Fee Based|EGX'!D202)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E202),\"\",'Input|Fee Based|EGX'!E202)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F202),\"\",'Input|Fee Based|EGX'!F202)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G202),\"\",'Input|Fee Based|EGX'!G202)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I202),\"\",'Input|Fee Based|EGX'!I202)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J200)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J202),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K200*'Input|Fee Based|EGX'!K202*'Input|Fee Based|EGX'!L202/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M202),\"\",'Input|Fee Based|EGX'!M202)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M200)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N202),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N200*'Input|Fee Based|EGX'!O202*'Input|Fee Based|EGX'!P202/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q202),\"\",'Input|Fee Based|EGX'!Q202)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P200)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R202),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q200*'Input|Fee Based|EGX'!S202*'Input|Fee Based|EGX'!T202/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V202),\"\",'Input|Fee Based|EGX'!$V202)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U200)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W202),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V200*'Input|Fee Based|EGX'!X202*'Input|Fee Based|EGX'!Y202/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V200*'Input|Fee Based|EGX'!X202*'Input|Fee Based|EGX'!Z202/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA202),\"\",'Input|Fee Based|EGX'!$AA202)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z200)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB202),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA200*'Input|Fee Based|EGX'!AC202*'Input|Fee Based|EGX'!AD202/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA200*'Input|Fee Based|EGX'!AC202*'Input|Fee Based|EGX'!AE202/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF202),\"\",'Input|Fee Based|EGX'!$AF202)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE200)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG202),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF200*'Input|Fee Based|EGX'!AH202*'Input|Fee Based|EGX'!AI202/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF200*'Input|Fee Based|EGX'!AH202*'Input|Fee Based|EGX'!AJ202/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK202),\"\",'Input|Fee Based|EGX'!$AK202)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ200)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL202),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK200*'Input|Fee Based|EGX'!AM202*'Input|Fee Based|EGX'!AN202/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK200*'Input|Fee Based|EGX'!AM202*'Input|Fee Based|EGX'!AO202/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ202*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR202*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS202*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT202*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV200*'Input|Fee Based|EGX'!AV202","v":0},{"$f":"$AV200*'Input|Fee Based|EGX'!AW202","v":0},{"$f":"$AV200*'Input|Fee Based|EGX'!AX202","v":0},{"$f":"SUM($AV200,$AX200:$AZ200)*'Input|Fee Based|EGX'!$AY202","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B203),\"\",'Input|Fee Based|EGX'!B203)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C203),\"\",'Input|Fee Based|EGX'!C203)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D203),\"\",'Input|Fee Based|EGX'!D203)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E203),\"\",'Input|Fee Based|EGX'!E203)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F203),\"\",'Input|Fee Based|EGX'!F203)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G203),\"\",'Input|Fee Based|EGX'!G203)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I203),\"\",'Input|Fee Based|EGX'!I203)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J201)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J203),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K201*'Input|Fee Based|EGX'!K203*'Input|Fee Based|EGX'!L203/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M203),\"\",'Input|Fee Based|EGX'!M203)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M201)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N203),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N201*'Input|Fee Based|EGX'!O203*'Input|Fee Based|EGX'!P203/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q203),\"\",'Input|Fee Based|EGX'!Q203)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P201)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R203),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q201*'Input|Fee Based|EGX'!S203*'Input|Fee Based|EGX'!T203/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V203),\"\",'Input|Fee Based|EGX'!$V203)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U201)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W203),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V201*'Input|Fee Based|EGX'!X203*'Input|Fee Based|EGX'!Y203/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V201*'Input|Fee Based|EGX'!X203*'Input|Fee Based|EGX'!Z203/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA203),\"\",'Input|Fee Based|EGX'!$AA203)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z201)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB203),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA201*'Input|Fee Based|EGX'!AC203*'Input|Fee Based|EGX'!AD203/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA201*'Input|Fee Based|EGX'!AC203*'Input|Fee Based|EGX'!AE203/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF203),\"\",'Input|Fee Based|EGX'!$AF203)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE201)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG203),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF201*'Input|Fee Based|EGX'!AH203*'Input|Fee Based|EGX'!AI203/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF201*'Input|Fee Based|EGX'!AH203*'Input|Fee Based|EGX'!AJ203/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK203),\"\",'Input|Fee Based|EGX'!$AK203)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ201)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL203),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK201*'Input|Fee Based|EGX'!AM203*'Input|Fee Based|EGX'!AN203/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK201*'Input|Fee Based|EGX'!AM203*'Input|Fee Based|EGX'!AO203/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ203*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR203*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS203*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT203*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV201*'Input|Fee Based|EGX'!AV203","v":0},{"$f":"$AV201*'Input|Fee Based|EGX'!AW203","v":0},{"$f":"$AV201*'Input|Fee Based|EGX'!AX203","v":0},{"$f":"SUM($AV201,$AX201:$AZ201)*'Input|Fee Based|EGX'!$AY203","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B204),\"\",'Input|Fee Based|EGX'!B204)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C204),\"\",'Input|Fee Based|EGX'!C204)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D204),\"\",'Input|Fee Based|EGX'!D204)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E204),\"\",'Input|Fee Based|EGX'!E204)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F204),\"\",'Input|Fee Based|EGX'!F204)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G204),\"\",'Input|Fee Based|EGX'!G204)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I204),\"\",'Input|Fee Based|EGX'!I204)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J202)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J204),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K202*'Input|Fee Based|EGX'!K204*'Input|Fee Based|EGX'!L204/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M204),\"\",'Input|Fee Based|EGX'!M204)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M202)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N204),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N202*'Input|Fee Based|EGX'!O204*'Input|Fee Based|EGX'!P204/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q204),\"\",'Input|Fee Based|EGX'!Q204)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P202)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R204),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q202*'Input|Fee Based|EGX'!S204*'Input|Fee Based|EGX'!T204/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V204),\"\",'Input|Fee Based|EGX'!$V204)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U202)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W204),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V202*'Input|Fee Based|EGX'!X204*'Input|Fee Based|EGX'!Y204/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V202*'Input|Fee Based|EGX'!X204*'Input|Fee Based|EGX'!Z204/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA204),\"\",'Input|Fee Based|EGX'!$AA204)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z202)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB204),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA202*'Input|Fee Based|EGX'!AC204*'Input|Fee Based|EGX'!AD204/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA202*'Input|Fee Based|EGX'!AC204*'Input|Fee Based|EGX'!AE204/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF204),\"\",'Input|Fee Based|EGX'!$AF204)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE202)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG204),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF202*'Input|Fee Based|EGX'!AH204*'Input|Fee Based|EGX'!AI204/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF202*'Input|Fee Based|EGX'!AH204*'Input|Fee Based|EGX'!AJ204/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK204),\"\",'Input|Fee Based|EGX'!$AK204)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ202)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL204),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK202*'Input|Fee Based|EGX'!AM204*'Input|Fee Based|EGX'!AN204/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK202*'Input|Fee Based|EGX'!AM204*'Input|Fee Based|EGX'!AO204/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ204*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR204*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS204*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT204*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV202*'Input|Fee Based|EGX'!AV204","v":0},{"$f":"$AV202*'Input|Fee Based|EGX'!AW204","v":0},{"$f":"$AV202*'Input|Fee Based|EGX'!AX204","v":0},{"$f":"SUM($AV202,$AX202:$AZ202)*'Input|Fee Based|EGX'!$AY204","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B205),\"\",'Input|Fee Based|EGX'!B205)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C205),\"\",'Input|Fee Based|EGX'!C205)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D205),\"\",'Input|Fee Based|EGX'!D205)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E205),\"\",'Input|Fee Based|EGX'!E205)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F205),\"\",'Input|Fee Based|EGX'!F205)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G205),\"\",'Input|Fee Based|EGX'!G205)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I205),\"\",'Input|Fee Based|EGX'!I205)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J203)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J205),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K203*'Input|Fee Based|EGX'!K205*'Input|Fee Based|EGX'!L205/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M205),\"\",'Input|Fee Based|EGX'!M205)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M203)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N205),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N203*'Input|Fee Based|EGX'!O205*'Input|Fee Based|EGX'!P205/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q205),\"\",'Input|Fee Based|EGX'!Q205)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P203)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R205),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q203*'Input|Fee Based|EGX'!S205*'Input|Fee Based|EGX'!T205/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(OR(\nAND(K203<>0,L203=\"\"),\nAND(N203<>0,O203=\"\"),\nAND(Q203<>0,R203=\"\")),1,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V205),\"\",'Input|Fee Based|EGX'!$V205)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U203)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W205),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V203*'Input|Fee Based|EGX'!X205*'Input|Fee Based|EGX'!Y205/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V203*'Input|Fee Based|EGX'!X205*'Input|Fee Based|EGX'!Z205/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA205),\"\",'Input|Fee Based|EGX'!$AA205)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z203)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB205),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA203*'Input|Fee Based|EGX'!AC205*'Input|Fee Based|EGX'!AD205/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA203*'Input|Fee Based|EGX'!AC205*'Input|Fee Based|EGX'!AE205/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF205),\"\",'Input|Fee Based|EGX'!$AF205)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE203)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG205),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF203*'Input|Fee Based|EGX'!AH205*'Input|Fee Based|EGX'!AI205/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF203*'Input|Fee Based|EGX'!AH205*'Input|Fee Based|EGX'!AJ205/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK205),\"\",'Input|Fee Based|EGX'!$AK205)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ203)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL205),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK203*'Input|Fee Based|EGX'!AM205*'Input|Fee Based|EGX'!AN205/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK203*'Input|Fee Based|EGX'!AM205*'Input|Fee Based|EGX'!AO205/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(OR(\nAND(V203<>0,Y203=\"\"),\nAND(AA203<>0,AD203=\"\"),\nAND(AF203<>0,AI203=\"\"),\nAND(AK203<>0,AN203=\"\")),1,0)","v":0},{"$f":"'Input|Fee Based|EGX'!AQ205*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR205*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS205*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT205*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV203*'Input|Fee Based|EGX'!AV205","v":0},{"$f":"$AV203*'Input|Fee Based|EGX'!AW205","v":0},{"$f":"$AV203*'Input|Fee Based|EGX'!AX205","v":0},{"$f":"SUM($AV203,$AX203:$AZ203)*'Input|Fee Based|EGX'!$AY205","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B206),\"\",'Input|Fee Based|EGX'!B206)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C206),\"\",'Input|Fee Based|EGX'!C206)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D206),\"\",'Input|Fee Based|EGX'!D206)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E206),\"\",'Input|Fee Based|EGX'!E206)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F206),\"\",'Input|Fee Based|EGX'!F206)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G206),\"\",'Input|Fee Based|EGX'!G206)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I206),\"\",'Input|Fee Based|EGX'!I206)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J204)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J206),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K204*'Input|Fee Based|EGX'!K206*'Input|Fee Based|EGX'!L206/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M206),\"\",'Input|Fee Based|EGX'!M206)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M204)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N206),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N204*'Input|Fee Based|EGX'!O206*'Input|Fee Based|EGX'!P206/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q206),\"\",'Input|Fee Based|EGX'!Q206)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P204)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R206),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q204*'Input|Fee Based|EGX'!S206*'Input|Fee Based|EGX'!T206/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V206),\"\",'Input|Fee Based|EGX'!$V206)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U204)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W206),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V204*'Input|Fee Based|EGX'!X206*'Input|Fee Based|EGX'!Y206/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V204*'Input|Fee Based|EGX'!X206*'Input|Fee Based|EGX'!Z206/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA206),\"\",'Input|Fee Based|EGX'!$AA206)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z204)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB206),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA204*'Input|Fee Based|EGX'!AC206*'Input|Fee Based|EGX'!AD206/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA204*'Input|Fee Based|EGX'!AC206*'Input|Fee Based|EGX'!AE206/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF206),\"\",'Input|Fee Based|EGX'!$AF206)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE204)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG206),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF204*'Input|Fee Based|EGX'!AH206*'Input|Fee Based|EGX'!AI206/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF204*'Input|Fee Based|EGX'!AH206*'Input|Fee Based|EGX'!AJ206/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK206),\"\",'Input|Fee Based|EGX'!$AK206)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ204)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL206),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK204*'Input|Fee Based|EGX'!AM206*'Input|Fee Based|EGX'!AN206/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK204*'Input|Fee Based|EGX'!AM206*'Input|Fee Based|EGX'!AO206/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ206*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR206*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS206*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT206*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV204*'Input|Fee Based|EGX'!AV206","v":0},{"$f":"$AV204*'Input|Fee Based|EGX'!AW206","v":0},{"$f":"$AV204*'Input|Fee Based|EGX'!AX206","v":0},{"$f":"SUM($AV204,$AX204:$AZ204)*'Input|Fee Based|EGX'!$AY206","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B207),\"\",'Input|Fee Based|EGX'!B207)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C207),\"\",'Input|Fee Based|EGX'!C207)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D207),\"\",'Input|Fee Based|EGX'!D207)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E207),\"\",'Input|Fee Based|EGX'!E207)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F207),\"\",'Input|Fee Based|EGX'!F207)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G207),\"\",'Input|Fee Based|EGX'!G207)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I207),\"\",'Input|Fee Based|EGX'!I207)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J205)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J207),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K205*'Input|Fee Based|EGX'!K207*'Input|Fee Based|EGX'!L207/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M207),\"\",'Input|Fee Based|EGX'!M207)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M205)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N207),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N205*'Input|Fee Based|EGX'!O207*'Input|Fee Based|EGX'!P207/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q207),\"\",'Input|Fee Based|EGX'!Q207)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P205)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R207),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q205*'Input|Fee Based|EGX'!S207*'Input|Fee Based|EGX'!T207/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V207),\"\",'Input|Fee Based|EGX'!$V207)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U205)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W207),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V205*'Input|Fee Based|EGX'!X207*'Input|Fee Based|EGX'!Y207/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V205*'Input|Fee Based|EGX'!X207*'Input|Fee Based|EGX'!Z207/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA207),\"\",'Input|Fee Based|EGX'!$AA207)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z205)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB207),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA205*'Input|Fee Based|EGX'!AC207*'Input|Fee Based|EGX'!AD207/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA205*'Input|Fee Based|EGX'!AC207*'Input|Fee Based|EGX'!AE207/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF207),\"\",'Input|Fee Based|EGX'!$AF207)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE205)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG207),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF205*'Input|Fee Based|EGX'!AH207*'Input|Fee Based|EGX'!AI207/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF205*'Input|Fee Based|EGX'!AH207*'Input|Fee Based|EGX'!AJ207/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK207),\"\",'Input|Fee Based|EGX'!$AK207)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ205)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL207),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK205*'Input|Fee Based|EGX'!AM207*'Input|Fee Based|EGX'!AN207/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK205*'Input|Fee Based|EGX'!AM207*'Input|Fee Based|EGX'!AO207/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ207*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR207*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS207*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT207*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV205*'Input|Fee Based|EGX'!AV207","v":0},{"$f":"$AV205*'Input|Fee Based|EGX'!AW207","v":0},{"$f":"$AV205*'Input|Fee Based|EGX'!AX207","v":0},{"$f":"SUM($AV205,$AX205:$AZ205)*'Input|Fee Based|EGX'!$AY207","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B208),\"\",'Input|Fee Based|EGX'!B208)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C208),\"\",'Input|Fee Based|EGX'!C208)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D208),\"\",'Input|Fee Based|EGX'!D208)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E208),\"\",'Input|Fee Based|EGX'!E208)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F208),\"\",'Input|Fee Based|EGX'!F208)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G208),\"\",'Input|Fee Based|EGX'!G208)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I208),\"\",'Input|Fee Based|EGX'!I208)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J206)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J208),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K206*'Input|Fee Based|EGX'!K208*'Input|Fee Based|EGX'!L208/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M208),\"\",'Input|Fee Based|EGX'!M208)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M206)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N208),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N206*'Input|Fee Based|EGX'!O208*'Input|Fee Based|EGX'!P208/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q208),\"\",'Input|Fee Based|EGX'!Q208)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P206)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R208),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q206*'Input|Fee Based|EGX'!S208*'Input|Fee Based|EGX'!T208/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V208),\"\",'Input|Fee Based|EGX'!$V208)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U206)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W208),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V206*'Input|Fee Based|EGX'!X208*'Input|Fee Based|EGX'!Y208/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V206*'Input|Fee Based|EGX'!X208*'Input|Fee Based|EGX'!Z208/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA208),\"\",'Input|Fee Based|EGX'!$AA208)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z206)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB208),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA206*'Input|Fee Based|EGX'!AC208*'Input|Fee Based|EGX'!AD208/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA206*'Input|Fee Based|EGX'!AC208*'Input|Fee Based|EGX'!AE208/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF208),\"\",'Input|Fee Based|EGX'!$AF208)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE206)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG208),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF206*'Input|Fee Based|EGX'!AH208*'Input|Fee Based|EGX'!AI208/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF206*'Input|Fee Based|EGX'!AH208*'Input|Fee Based|EGX'!AJ208/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK208),\"\",'Input|Fee Based|EGX'!$AK208)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ206)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL208),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK206*'Input|Fee Based|EGX'!AM208*'Input|Fee Based|EGX'!AN208/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK206*'Input|Fee Based|EGX'!AM208*'Input|Fee Based|EGX'!AO208/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ208*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR208*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS208*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT208*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV206*'Input|Fee Based|EGX'!AV208","v":0},{"$f":"$AV206*'Input|Fee Based|EGX'!AW208","v":0},{"$f":"$AV206*'Input|Fee Based|EGX'!AX208","v":0},{"$f":"SUM($AV206,$AX206:$AZ206)*'Input|Fee Based|EGX'!$AY208","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B209),\"\",'Input|Fee Based|EGX'!B209)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C209),\"\",'Input|Fee Based|EGX'!C209)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D209),\"\",'Input|Fee Based|EGX'!D209)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E209),\"\",'Input|Fee Based|EGX'!E209)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F209),\"\",'Input|Fee Based|EGX'!F209)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G209),\"\",'Input|Fee Based|EGX'!G209)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I209),\"\",'Input|Fee Based|EGX'!I209)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J207)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J209),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K207*'Input|Fee Based|EGX'!K209*'Input|Fee Based|EGX'!L209/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M209),\"\",'Input|Fee Based|EGX'!M209)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M207)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N209),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N207*'Input|Fee Based|EGX'!O209*'Input|Fee Based|EGX'!P209/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q209),\"\",'Input|Fee Based|EGX'!Q209)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P207)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R209),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q207*'Input|Fee Based|EGX'!S209*'Input|Fee Based|EGX'!T209/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V209),\"\",'Input|Fee Based|EGX'!$V209)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U207)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W209),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V207*'Input|Fee Based|EGX'!X209*'Input|Fee Based|EGX'!Y209/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V207*'Input|Fee Based|EGX'!X209*'Input|Fee Based|EGX'!Z209/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA209),\"\",'Input|Fee Based|EGX'!$AA209)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z207)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB209),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA207*'Input|Fee Based|EGX'!AC209*'Input|Fee Based|EGX'!AD209/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA207*'Input|Fee Based|EGX'!AC209*'Input|Fee Based|EGX'!AE209/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF209),\"\",'Input|Fee Based|EGX'!$AF209)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE207)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG209),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF207*'Input|Fee Based|EGX'!AH209*'Input|Fee Based|EGX'!AI209/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF207*'Input|Fee Based|EGX'!AH209*'Input|Fee Based|EGX'!AJ209/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK209),\"\",'Input|Fee Based|EGX'!$AK209)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ207)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL209),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK207*'Input|Fee Based|EGX'!AM209*'Input|Fee Based|EGX'!AN209/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK207*'Input|Fee Based|EGX'!AM209*'Input|Fee Based|EGX'!AO209/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ209*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR209*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS209*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT209*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV207*'Input|Fee Based|EGX'!AV209","v":0},{"$f":"$AV207*'Input|Fee Based|EGX'!AW209","v":0},{"$f":"$AV207*'Input|Fee Based|EGX'!AX209","v":0},{"$f":"SUM($AV207,$AX207:$AZ207)*'Input|Fee Based|EGX'!$AY209","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B210),\"\",'Input|Fee Based|EGX'!B210)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C210),\"\",'Input|Fee Based|EGX'!C210)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D210),\"\",'Input|Fee Based|EGX'!D210)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E210),\"\",'Input|Fee Based|EGX'!E210)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F210),\"\",'Input|Fee Based|EGX'!F210)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G210),\"\",'Input|Fee Based|EGX'!G210)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I210),\"\",'Input|Fee Based|EGX'!I210)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J208)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J210),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K208*'Input|Fee Based|EGX'!K210*'Input|Fee Based|EGX'!L210/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M210),\"\",'Input|Fee Based|EGX'!M210)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M208)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N210),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N208*'Input|Fee Based|EGX'!O210*'Input|Fee Based|EGX'!P210/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q210),\"\",'Input|Fee Based|EGX'!Q210)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P208)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R210),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q208*'Input|Fee Based|EGX'!S210*'Input|Fee Based|EGX'!T210/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V210),\"\",'Input|Fee Based|EGX'!$V210)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U208)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W210),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V208*'Input|Fee Based|EGX'!X210*'Input|Fee Based|EGX'!Y210/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V208*'Input|Fee Based|EGX'!X210*'Input|Fee Based|EGX'!Z210/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA210),\"\",'Input|Fee Based|EGX'!$AA210)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z208)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB210),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA208*'Input|Fee Based|EGX'!AC210*'Input|Fee Based|EGX'!AD210/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA208*'Input|Fee Based|EGX'!AC210*'Input|Fee Based|EGX'!AE210/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF210),\"\",'Input|Fee Based|EGX'!$AF210)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE208)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG210),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF208*'Input|Fee Based|EGX'!AH210*'Input|Fee Based|EGX'!AI210/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF208*'Input|Fee Based|EGX'!AH210*'Input|Fee Based|EGX'!AJ210/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK210),\"\",'Input|Fee Based|EGX'!$AK210)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ208)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL210),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK208*'Input|Fee Based|EGX'!AM210*'Input|Fee Based|EGX'!AN210/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK208*'Input|Fee Based|EGX'!AM210*'Input|Fee Based|EGX'!AO210/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ210*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR210*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS210*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT210*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV208*'Input|Fee Based|EGX'!AV210","v":0},{"$f":"$AV208*'Input|Fee Based|EGX'!AW210","v":0},{"$f":"$AV208*'Input|Fee Based|EGX'!AX210","v":0},{"$f":"SUM($AV208,$AX208:$AZ208)*'Input|Fee Based|EGX'!$AY210","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B211),\"\",'Input|Fee Based|EGX'!B211)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C211),\"\",'Input|Fee Based|EGX'!C211)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D211),\"\",'Input|Fee Based|EGX'!D211)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E211),\"\",'Input|Fee Based|EGX'!E211)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F211),\"\",'Input|Fee Based|EGX'!F211)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G211),\"\",'Input|Fee Based|EGX'!G211)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I211),\"\",'Input|Fee Based|EGX'!I211)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J209)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J211),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K209*'Input|Fee Based|EGX'!K211*'Input|Fee Based|EGX'!L211/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M211),\"\",'Input|Fee Based|EGX'!M211)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M209)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N211),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N209*'Input|Fee Based|EGX'!O211*'Input|Fee Based|EGX'!P211/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q211),\"\",'Input|Fee Based|EGX'!Q211)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P209)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R211),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q209*'Input|Fee Based|EGX'!S211*'Input|Fee Based|EGX'!T211/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V211),\"\",'Input|Fee Based|EGX'!$V211)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U209)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W211),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V209*'Input|Fee Based|EGX'!X211*'Input|Fee Based|EGX'!Y211/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V209*'Input|Fee Based|EGX'!X211*'Input|Fee Based|EGX'!Z211/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA211),\"\",'Input|Fee Based|EGX'!$AA211)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z209)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB211),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA209*'Input|Fee Based|EGX'!AC211*'Input|Fee Based|EGX'!AD211/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA209*'Input|Fee Based|EGX'!AC211*'Input|Fee Based|EGX'!AE211/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF211),\"\",'Input|Fee Based|EGX'!$AF211)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE209)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG211),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF209*'Input|Fee Based|EGX'!AH211*'Input|Fee Based|EGX'!AI211/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF209*'Input|Fee Based|EGX'!AH211*'Input|Fee Based|EGX'!AJ211/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK211),\"\",'Input|Fee Based|EGX'!$AK211)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ209)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL211),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK209*'Input|Fee Based|EGX'!AM211*'Input|Fee Based|EGX'!AN211/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK209*'Input|Fee Based|EGX'!AM211*'Input|Fee Based|EGX'!AO211/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ211*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR211*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS211*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT211*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV209*'Input|Fee Based|EGX'!AV211","v":0},{"$f":"$AV209*'Input|Fee Based|EGX'!AW211","v":0},{"$f":"$AV209*'Input|Fee Based|EGX'!AX211","v":0},{"$f":"SUM($AV209,$AX209:$AZ209)*'Input|Fee Based|EGX'!$AY211","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B212),\"\",'Input|Fee Based|EGX'!B212)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C212),\"\",'Input|Fee Based|EGX'!C212)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D212),\"\",'Input|Fee Based|EGX'!D212)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E212),\"\",'Input|Fee Based|EGX'!E212)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F212),\"\",'Input|Fee Based|EGX'!F212)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G212),\"\",'Input|Fee Based|EGX'!G212)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I212),\"\",'Input|Fee Based|EGX'!I212)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J210)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J212),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K210*'Input|Fee Based|EGX'!K212*'Input|Fee Based|EGX'!L212/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M212),\"\",'Input|Fee Based|EGX'!M212)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M210)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N212),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N210*'Input|Fee Based|EGX'!O212*'Input|Fee Based|EGX'!P212/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q212),\"\",'Input|Fee Based|EGX'!Q212)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P210)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R212),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q210*'Input|Fee Based|EGX'!S212*'Input|Fee Based|EGX'!T212/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V212),\"\",'Input|Fee Based|EGX'!$V212)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U210)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W212),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V210*'Input|Fee Based|EGX'!X212*'Input|Fee Based|EGX'!Y212/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V210*'Input|Fee Based|EGX'!X212*'Input|Fee Based|EGX'!Z212/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA212),\"\",'Input|Fee Based|EGX'!$AA212)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z210)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB212),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA210*'Input|Fee Based|EGX'!AC212*'Input|Fee Based|EGX'!AD212/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA210*'Input|Fee Based|EGX'!AC212*'Input|Fee Based|EGX'!AE212/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF212),\"\",'Input|Fee Based|EGX'!$AF212)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE210)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG212),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF210*'Input|Fee Based|EGX'!AH212*'Input|Fee Based|EGX'!AI212/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF210*'Input|Fee Based|EGX'!AH212*'Input|Fee Based|EGX'!AJ212/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK212),\"\",'Input|Fee Based|EGX'!$AK212)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ210)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL212),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK210*'Input|Fee Based|EGX'!AM212*'Input|Fee Based|EGX'!AN212/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK210*'Input|Fee Based|EGX'!AM212*'Input|Fee Based|EGX'!AO212/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ212*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR212*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS212*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT212*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV210*'Input|Fee Based|EGX'!AV212","v":0},{"$f":"$AV210*'Input|Fee Based|EGX'!AW212","v":0},{"$f":"$AV210*'Input|Fee Based|EGX'!AX212","v":0},{"$f":"SUM($AV210,$AX210:$AZ210)*'Input|Fee Based|EGX'!$AY212","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B213),\"\",'Input|Fee Based|EGX'!B213)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C213),\"\",'Input|Fee Based|EGX'!C213)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D213),\"\",'Input|Fee Based|EGX'!D213)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E213),\"\",'Input|Fee Based|EGX'!E213)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F213),\"\",'Input|Fee Based|EGX'!F213)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G213),\"\",'Input|Fee Based|EGX'!G213)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I213),\"\",'Input|Fee Based|EGX'!I213)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J211)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J213),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K211*'Input|Fee Based|EGX'!K213*'Input|Fee Based|EGX'!L213/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M213),\"\",'Input|Fee Based|EGX'!M213)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M211)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N213),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N211*'Input|Fee Based|EGX'!O213*'Input|Fee Based|EGX'!P213/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q213),\"\",'Input|Fee Based|EGX'!Q213)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P211)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R213),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q211*'Input|Fee Based|EGX'!S213*'Input|Fee Based|EGX'!T213/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V213),\"\",'Input|Fee Based|EGX'!$V213)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U211)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W213),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V211*'Input|Fee Based|EGX'!X213*'Input|Fee Based|EGX'!Y213/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V211*'Input|Fee Based|EGX'!X213*'Input|Fee Based|EGX'!Z213/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA213),\"\",'Input|Fee Based|EGX'!$AA213)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z211)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB213),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA211*'Input|Fee Based|EGX'!AC213*'Input|Fee Based|EGX'!AD213/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA211*'Input|Fee Based|EGX'!AC213*'Input|Fee Based|EGX'!AE213/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF213),\"\",'Input|Fee Based|EGX'!$AF213)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE211)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG213),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF211*'Input|Fee Based|EGX'!AH213*'Input|Fee Based|EGX'!AI213/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF211*'Input|Fee Based|EGX'!AH213*'Input|Fee Based|EGX'!AJ213/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK213),\"\",'Input|Fee Based|EGX'!$AK213)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ211)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL213),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK211*'Input|Fee Based|EGX'!AM213*'Input|Fee Based|EGX'!AN213/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK211*'Input|Fee Based|EGX'!AM213*'Input|Fee Based|EGX'!AO213/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ213*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR213*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS213*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT213*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV211*'Input|Fee Based|EGX'!AV213","v":0},{"$f":"$AV211*'Input|Fee Based|EGX'!AW213","v":0},{"$f":"$AV211*'Input|Fee Based|EGX'!AX213","v":0},{"$f":"SUM($AV211,$AX211:$AZ211)*'Input|Fee Based|EGX'!$AY213","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B214),\"\",'Input|Fee Based|EGX'!B214)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C214),\"\",'Input|Fee Based|EGX'!C214)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D214),\"\",'Input|Fee Based|EGX'!D214)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E214),\"\",'Input|Fee Based|EGX'!E214)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F214),\"\",'Input|Fee Based|EGX'!F214)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G214),\"\",'Input|Fee Based|EGX'!G214)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I214),\"\",'Input|Fee Based|EGX'!I214)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J212)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J214),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K212*'Input|Fee Based|EGX'!K214*'Input|Fee Based|EGX'!L214/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M214),\"\",'Input|Fee Based|EGX'!M214)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M212)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N214),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N212*'Input|Fee Based|EGX'!O214*'Input|Fee Based|EGX'!P214/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q214),\"\",'Input|Fee Based|EGX'!Q214)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P212)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R214),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q212*'Input|Fee Based|EGX'!S214*'Input|Fee Based|EGX'!T214/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V214),\"\",'Input|Fee Based|EGX'!$V214)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U212)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W214),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V212*'Input|Fee Based|EGX'!X214*'Input|Fee Based|EGX'!Y214/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V212*'Input|Fee Based|EGX'!X214*'Input|Fee Based|EGX'!Z214/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA214),\"\",'Input|Fee Based|EGX'!$AA214)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z212)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB214),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA212*'Input|Fee Based|EGX'!AC214*'Input|Fee Based|EGX'!AD214/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA212*'Input|Fee Based|EGX'!AC214*'Input|Fee Based|EGX'!AE214/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF214),\"\",'Input|Fee Based|EGX'!$AF214)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE212)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG214),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF212*'Input|Fee Based|EGX'!AH214*'Input|Fee Based|EGX'!AI214/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF212*'Input|Fee Based|EGX'!AH214*'Input|Fee Based|EGX'!AJ214/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK214),\"\",'Input|Fee Based|EGX'!$AK214)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ212)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL214),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK212*'Input|Fee Based|EGX'!AM214*'Input|Fee Based|EGX'!AN214/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK212*'Input|Fee Based|EGX'!AM214*'Input|Fee Based|EGX'!AO214/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ214*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR214*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS214*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT214*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV212*'Input|Fee Based|EGX'!AV214","v":0},{"$f":"$AV212*'Input|Fee Based|EGX'!AW214","v":0},{"$f":"$AV212*'Input|Fee Based|EGX'!AX214","v":0},{"$f":"SUM($AV212,$AX212:$AZ212)*'Input|Fee Based|EGX'!$AY214","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B215),\"\",'Input|Fee Based|EGX'!B215)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C215),\"\",'Input|Fee Based|EGX'!C215)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D215),\"\",'Input|Fee Based|EGX'!D215)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E215),\"\",'Input|Fee Based|EGX'!E215)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F215),\"\",'Input|Fee Based|EGX'!F215)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G215),\"\",'Input|Fee Based|EGX'!G215)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I215),\"\",'Input|Fee Based|EGX'!I215)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J213)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J215),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K213*'Input|Fee Based|EGX'!K215*'Input|Fee Based|EGX'!L215/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M215),\"\",'Input|Fee Based|EGX'!M215)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M213)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N215),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N213*'Input|Fee Based|EGX'!O215*'Input|Fee Based|EGX'!P215/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q215),\"\",'Input|Fee Based|EGX'!Q215)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P213)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R215),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q213*'Input|Fee Based|EGX'!S215*'Input|Fee Based|EGX'!T215/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V215),\"\",'Input|Fee Based|EGX'!$V215)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U213)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W215),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V213*'Input|Fee Based|EGX'!X215*'Input|Fee Based|EGX'!Y215/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V213*'Input|Fee Based|EGX'!X215*'Input|Fee Based|EGX'!Z215/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA215),\"\",'Input|Fee Based|EGX'!$AA215)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z213)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB215),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA213*'Input|Fee Based|EGX'!AC215*'Input|Fee Based|EGX'!AD215/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA213*'Input|Fee Based|EGX'!AC215*'Input|Fee Based|EGX'!AE215/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF215),\"\",'Input|Fee Based|EGX'!$AF215)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE213)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG215),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF213*'Input|Fee Based|EGX'!AH215*'Input|Fee Based|EGX'!AI215/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF213*'Input|Fee Based|EGX'!AH215*'Input|Fee Based|EGX'!AJ215/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK215),\"\",'Input|Fee Based|EGX'!$AK215)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ213)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL215),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK213*'Input|Fee Based|EGX'!AM215*'Input|Fee Based|EGX'!AN215/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK213*'Input|Fee Based|EGX'!AM215*'Input|Fee Based|EGX'!AO215/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ215*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR215*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS215*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT215*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV213*'Input|Fee Based|EGX'!AV215","v":0},{"$f":"$AV213*'Input|Fee Based|EGX'!AW215","v":0},{"$f":"$AV213*'Input|Fee Based|EGX'!AX215","v":0},{"$f":"SUM($AV213,$AX213:$AZ213)*'Input|Fee Based|EGX'!$AY215","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B216),\"\",'Input|Fee Based|EGX'!B216)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C216),\"\",'Input|Fee Based|EGX'!C216)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D216),\"\",'Input|Fee Based|EGX'!D216)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E216),\"\",'Input|Fee Based|EGX'!E216)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F216),\"\",'Input|Fee Based|EGX'!F216)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G216),\"\",'Input|Fee Based|EGX'!G216)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I216),\"\",'Input|Fee Based|EGX'!I216)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J214)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J216),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K214*'Input|Fee Based|EGX'!K216*'Input|Fee Based|EGX'!L216/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M216),\"\",'Input|Fee Based|EGX'!M216)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M214)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N216),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N214*'Input|Fee Based|EGX'!O216*'Input|Fee Based|EGX'!P216/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q216),\"\",'Input|Fee Based|EGX'!Q216)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P214)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R216),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q214*'Input|Fee Based|EGX'!S216*'Input|Fee Based|EGX'!T216/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V216),\"\",'Input|Fee Based|EGX'!$V216)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U214)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W216),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V214*'Input|Fee Based|EGX'!X216*'Input|Fee Based|EGX'!Y216/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V214*'Input|Fee Based|EGX'!X216*'Input|Fee Based|EGX'!Z216/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA216),\"\",'Input|Fee Based|EGX'!$AA216)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z214)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB216),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA214*'Input|Fee Based|EGX'!AC216*'Input|Fee Based|EGX'!AD216/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA214*'Input|Fee Based|EGX'!AC216*'Input|Fee Based|EGX'!AE216/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF216),\"\",'Input|Fee Based|EGX'!$AF216)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE214)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG216),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF214*'Input|Fee Based|EGX'!AH216*'Input|Fee Based|EGX'!AI216/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF214*'Input|Fee Based|EGX'!AH216*'Input|Fee Based|EGX'!AJ216/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK216),\"\",'Input|Fee Based|EGX'!$AK216)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ214)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL216),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK214*'Input|Fee Based|EGX'!AM216*'Input|Fee Based|EGX'!AN216/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK214*'Input|Fee Based|EGX'!AM216*'Input|Fee Based|EGX'!AO216/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ216*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR216*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS216*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT216*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV214*'Input|Fee Based|EGX'!AV216","v":0},{"$f":"$AV214*'Input|Fee Based|EGX'!AW216","v":0},{"$f":"$AV214*'Input|Fee Based|EGX'!AX216","v":0},{"$f":"SUM($AV214,$AX214:$AZ214)*'Input|Fee Based|EGX'!$AY216","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B217),\"\",'Input|Fee Based|EGX'!B217)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C217),\"\",'Input|Fee Based|EGX'!C217)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D217),\"\",'Input|Fee Based|EGX'!D217)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E217),\"\",'Input|Fee Based|EGX'!E217)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F217),\"\",'Input|Fee Based|EGX'!F217)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G217),\"\",'Input|Fee Based|EGX'!G217)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I217),\"\",'Input|Fee Based|EGX'!I217)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J215)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J217),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K215*'Input|Fee Based|EGX'!K217*'Input|Fee Based|EGX'!L217/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M217),\"\",'Input|Fee Based|EGX'!M217)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M215)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N217),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N215*'Input|Fee Based|EGX'!O217*'Input|Fee Based|EGX'!P217/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q217),\"\",'Input|Fee Based|EGX'!Q217)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P215)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R217),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q215*'Input|Fee Based|EGX'!S217*'Input|Fee Based|EGX'!T217/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V217),\"\",'Input|Fee Based|EGX'!$V217)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U215)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W217),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V215*'Input|Fee Based|EGX'!X217*'Input|Fee Based|EGX'!Y217/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V215*'Input|Fee Based|EGX'!X217*'Input|Fee Based|EGX'!Z217/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA217),\"\",'Input|Fee Based|EGX'!$AA217)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z215)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB217),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA215*'Input|Fee Based|EGX'!AC217*'Input|Fee Based|EGX'!AD217/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA215*'Input|Fee Based|EGX'!AC217*'Input|Fee Based|EGX'!AE217/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF217),\"\",'Input|Fee Based|EGX'!$AF217)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE215)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG217),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF215*'Input|Fee Based|EGX'!AH217*'Input|Fee Based|EGX'!AI217/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF215*'Input|Fee Based|EGX'!AH217*'Input|Fee Based|EGX'!AJ217/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK217),\"\",'Input|Fee Based|EGX'!$AK217)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ215)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL217),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK215*'Input|Fee Based|EGX'!AM217*'Input|Fee Based|EGX'!AN217/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK215*'Input|Fee Based|EGX'!AM217*'Input|Fee Based|EGX'!AO217/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ217*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR217*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS217*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT217*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV215*'Input|Fee Based|EGX'!AV217","v":0},{"$f":"$AV215*'Input|Fee Based|EGX'!AW217","v":0},{"$f":"$AV215*'Input|Fee Based|EGX'!AX217","v":0},{"$f":"SUM($AV215,$AX215:$AZ215)*'Input|Fee Based|EGX'!$AY217","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B218),\"\",'Input|Fee Based|EGX'!B218)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C218),\"\",'Input|Fee Based|EGX'!C218)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D218),\"\",'Input|Fee Based|EGX'!D218)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E218),\"\",'Input|Fee Based|EGX'!E218)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F218),\"\",'Input|Fee Based|EGX'!F218)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G218),\"\",'Input|Fee Based|EGX'!G218)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I218),\"\",'Input|Fee Based|EGX'!I218)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J216)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J218),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K216*'Input|Fee Based|EGX'!K218*'Input|Fee Based|EGX'!L218/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M218),\"\",'Input|Fee Based|EGX'!M218)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M216)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N218),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N216*'Input|Fee Based|EGX'!O218*'Input|Fee Based|EGX'!P218/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q218),\"\",'Input|Fee Based|EGX'!Q218)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P216)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R218),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q216*'Input|Fee Based|EGX'!S218*'Input|Fee Based|EGX'!T218/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V218),\"\",'Input|Fee Based|EGX'!$V218)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U216)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W218),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V216*'Input|Fee Based|EGX'!X218*'Input|Fee Based|EGX'!Y218/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V216*'Input|Fee Based|EGX'!X218*'Input|Fee Based|EGX'!Z218/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA218),\"\",'Input|Fee Based|EGX'!$AA218)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z216)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB218),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA216*'Input|Fee Based|EGX'!AC218*'Input|Fee Based|EGX'!AD218/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA216*'Input|Fee Based|EGX'!AC218*'Input|Fee Based|EGX'!AE218/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF218),\"\",'Input|Fee Based|EGX'!$AF218)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE216)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG218),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF216*'Input|Fee Based|EGX'!AH218*'Input|Fee Based|EGX'!AI218/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF216*'Input|Fee Based|EGX'!AH218*'Input|Fee Based|EGX'!AJ218/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK218),\"\",'Input|Fee Based|EGX'!$AK218)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ216)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL218),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK216*'Input|Fee Based|EGX'!AM218*'Input|Fee Based|EGX'!AN218/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK216*'Input|Fee Based|EGX'!AM218*'Input|Fee Based|EGX'!AO218/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ218*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR218*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS218*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT218*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV216*'Input|Fee Based|EGX'!AV218","v":0},{"$f":"$AV216*'Input|Fee Based|EGX'!AW218","v":0},{"$f":"$AV216*'Input|Fee Based|EGX'!AX218","v":0},{"$f":"SUM($AV216,$AX216:$AZ216)*'Input|Fee Based|EGX'!$AY218","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B219),\"\",'Input|Fee Based|EGX'!B219)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C219),\"\",'Input|Fee Based|EGX'!C219)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D219),\"\",'Input|Fee Based|EGX'!D219)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E219),\"\",'Input|Fee Based|EGX'!E219)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F219),\"\",'Input|Fee Based|EGX'!F219)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G219),\"\",'Input|Fee Based|EGX'!G219)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I219),\"\",'Input|Fee Based|EGX'!I219)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J217)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J219),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K217*'Input|Fee Based|EGX'!K219*'Input|Fee Based|EGX'!L219/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M219),\"\",'Input|Fee Based|EGX'!M219)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M217)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N219),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N217*'Input|Fee Based|EGX'!O219*'Input|Fee Based|EGX'!P219/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q219),\"\",'Input|Fee Based|EGX'!Q219)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P217)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R219),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q217*'Input|Fee Based|EGX'!S219*'Input|Fee Based|EGX'!T219/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V219),\"\",'Input|Fee Based|EGX'!$V219)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U217)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W219),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V217*'Input|Fee Based|EGX'!X219*'Input|Fee Based|EGX'!Y219/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V217*'Input|Fee Based|EGX'!X219*'Input|Fee Based|EGX'!Z219/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA219),\"\",'Input|Fee Based|EGX'!$AA219)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z217)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB219),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA217*'Input|Fee Based|EGX'!AC219*'Input|Fee Based|EGX'!AD219/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA217*'Input|Fee Based|EGX'!AC219*'Input|Fee Based|EGX'!AE219/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF219),\"\",'Input|Fee Based|EGX'!$AF219)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE217)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG219),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF217*'Input|Fee Based|EGX'!AH219*'Input|Fee Based|EGX'!AI219/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF217*'Input|Fee Based|EGX'!AH219*'Input|Fee Based|EGX'!AJ219/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK219),\"\",'Input|Fee Based|EGX'!$AK219)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ217)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL219),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK217*'Input|Fee Based|EGX'!AM219*'Input|Fee Based|EGX'!AN219/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK217*'Input|Fee Based|EGX'!AM219*'Input|Fee Based|EGX'!AO219/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ219*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR219*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS219*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT219*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV217*'Input|Fee Based|EGX'!AV219","v":0},{"$f":"$AV217*'Input|Fee Based|EGX'!AW219","v":0},{"$f":"$AV217*'Input|Fee Based|EGX'!AX219","v":0},{"$f":"SUM($AV217,$AX217:$AZ217)*'Input|Fee Based|EGX'!$AY219","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B220),\"\",'Input|Fee Based|EGX'!B220)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C220),\"\",'Input|Fee Based|EGX'!C220)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D220),\"\",'Input|Fee Based|EGX'!D220)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E220),\"\",'Input|Fee Based|EGX'!E220)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F220),\"\",'Input|Fee Based|EGX'!F220)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G220),\"\",'Input|Fee Based|EGX'!G220)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I220),\"\",'Input|Fee Based|EGX'!I220)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J218)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J220),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K218*'Input|Fee Based|EGX'!K220*'Input|Fee Based|EGX'!L220/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M220),\"\",'Input|Fee Based|EGX'!M220)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M218)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N220),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N218*'Input|Fee Based|EGX'!O220*'Input|Fee Based|EGX'!P220/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q220),\"\",'Input|Fee Based|EGX'!Q220)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P218)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R220),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q218*'Input|Fee Based|EGX'!S220*'Input|Fee Based|EGX'!T220/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V220),\"\",'Input|Fee Based|EGX'!$V220)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U218)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W220),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V218*'Input|Fee Based|EGX'!X220*'Input|Fee Based|EGX'!Y220/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V218*'Input|Fee Based|EGX'!X220*'Input|Fee Based|EGX'!Z220/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA220),\"\",'Input|Fee Based|EGX'!$AA220)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z218)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB220),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA218*'Input|Fee Based|EGX'!AC220*'Input|Fee Based|EGX'!AD220/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA218*'Input|Fee Based|EGX'!AC220*'Input|Fee Based|EGX'!AE220/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF220),\"\",'Input|Fee Based|EGX'!$AF220)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE218)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG220),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF218*'Input|Fee Based|EGX'!AH220*'Input|Fee Based|EGX'!AI220/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF218*'Input|Fee Based|EGX'!AH220*'Input|Fee Based|EGX'!AJ220/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK220),\"\",'Input|Fee Based|EGX'!$AK220)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ218)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL220),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK218*'Input|Fee Based|EGX'!AM220*'Input|Fee Based|EGX'!AN220/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK218*'Input|Fee Based|EGX'!AM220*'Input|Fee Based|EGX'!AO220/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ220*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR220*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS220*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT220*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV218*'Input|Fee Based|EGX'!AV220","v":0},{"$f":"$AV218*'Input|Fee Based|EGX'!AW220","v":0},{"$f":"$AV218*'Input|Fee Based|EGX'!AX220","v":0},{"$f":"SUM($AV218,$AX218:$AZ218)*'Input|Fee Based|EGX'!$AY220","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B221),\"\",'Input|Fee Based|EGX'!B221)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C221),\"\",'Input|Fee Based|EGX'!C221)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D221),\"\",'Input|Fee Based|EGX'!D221)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E221),\"\",'Input|Fee Based|EGX'!E221)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F221),\"\",'Input|Fee Based|EGX'!F221)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G221),\"\",'Input|Fee Based|EGX'!G221)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I221),\"\",'Input|Fee Based|EGX'!I221)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J219)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J221),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K219*'Input|Fee Based|EGX'!K221*'Input|Fee Based|EGX'!L221/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M221),\"\",'Input|Fee Based|EGX'!M221)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M219)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N221),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N219*'Input|Fee Based|EGX'!O221*'Input|Fee Based|EGX'!P221/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q221),\"\",'Input|Fee Based|EGX'!Q221)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P219)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R221),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q219*'Input|Fee Based|EGX'!S221*'Input|Fee Based|EGX'!T221/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V221),\"\",'Input|Fee Based|EGX'!$V221)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U219)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W221),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V219*'Input|Fee Based|EGX'!X221*'Input|Fee Based|EGX'!Y221/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V219*'Input|Fee Based|EGX'!X221*'Input|Fee Based|EGX'!Z221/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA221),\"\",'Input|Fee Based|EGX'!$AA221)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z219)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB221),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA219*'Input|Fee Based|EGX'!AC221*'Input|Fee Based|EGX'!AD221/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA219*'Input|Fee Based|EGX'!AC221*'Input|Fee Based|EGX'!AE221/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF221),\"\",'Input|Fee Based|EGX'!$AF221)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE219)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG221),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF219*'Input|Fee Based|EGX'!AH221*'Input|Fee Based|EGX'!AI221/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF219*'Input|Fee Based|EGX'!AH221*'Input|Fee Based|EGX'!AJ221/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK221),\"\",'Input|Fee Based|EGX'!$AK221)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ219)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL221),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK219*'Input|Fee Based|EGX'!AM221*'Input|Fee Based|EGX'!AN221/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK219*'Input|Fee Based|EGX'!AM221*'Input|Fee Based|EGX'!AO221/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ221*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR221*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS221*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT221*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV219*'Input|Fee Based|EGX'!AV221","v":0},{"$f":"$AV219*'Input|Fee Based|EGX'!AW221","v":0},{"$f":"$AV219*'Input|Fee Based|EGX'!AX221","v":0},{"$f":"SUM($AV219,$AX219:$AZ219)*'Input|Fee Based|EGX'!$AY221","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B222),\"\",'Input|Fee Based|EGX'!B222)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C222),\"\",'Input|Fee Based|EGX'!C222)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D222),\"\",'Input|Fee Based|EGX'!D222)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E222),\"\",'Input|Fee Based|EGX'!E222)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F222),\"\",'Input|Fee Based|EGX'!F222)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G222),\"\",'Input|Fee Based|EGX'!G222)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I222),\"\",'Input|Fee Based|EGX'!I222)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J220)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J222),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K220*'Input|Fee Based|EGX'!K222*'Input|Fee Based|EGX'!L222/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M222),\"\",'Input|Fee Based|EGX'!M222)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M220)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N222),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N220*'Input|Fee Based|EGX'!O222*'Input|Fee Based|EGX'!P222/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q222),\"\",'Input|Fee Based|EGX'!Q222)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P220)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R222),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q220*'Input|Fee Based|EGX'!S222*'Input|Fee Based|EGX'!T222/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V222),\"\",'Input|Fee Based|EGX'!$V222)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U220)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W222),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V220*'Input|Fee Based|EGX'!X222*'Input|Fee Based|EGX'!Y222/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V220*'Input|Fee Based|EGX'!X222*'Input|Fee Based|EGX'!Z222/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA222),\"\",'Input|Fee Based|EGX'!$AA222)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z220)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB222),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA220*'Input|Fee Based|EGX'!AC222*'Input|Fee Based|EGX'!AD222/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA220*'Input|Fee Based|EGX'!AC222*'Input|Fee Based|EGX'!AE222/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF222),\"\",'Input|Fee Based|EGX'!$AF222)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE220)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG222),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF220*'Input|Fee Based|EGX'!AH222*'Input|Fee Based|EGX'!AI222/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF220*'Input|Fee Based|EGX'!AH222*'Input|Fee Based|EGX'!AJ222/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK222),\"\",'Input|Fee Based|EGX'!$AK222)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ220)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL222),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK220*'Input|Fee Based|EGX'!AM222*'Input|Fee Based|EGX'!AN222/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK220*'Input|Fee Based|EGX'!AM222*'Input|Fee Based|EGX'!AO222/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ222*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR222*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS222*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT222*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV220*'Input|Fee Based|EGX'!AV222","v":0},{"$f":"$AV220*'Input|Fee Based|EGX'!AW222","v":0},{"$f":"$AV220*'Input|Fee Based|EGX'!AX222","v":0},{"$f":"SUM($AV220,$AX220:$AZ220)*'Input|Fee Based|EGX'!$AY222","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B223),\"\",'Input|Fee Based|EGX'!B223)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C223),\"\",'Input|Fee Based|EGX'!C223)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D223),\"\",'Input|Fee Based|EGX'!D223)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E223),\"\",'Input|Fee Based|EGX'!E223)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F223),\"\",'Input|Fee Based|EGX'!F223)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G223),\"\",'Input|Fee Based|EGX'!G223)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I223),\"\",'Input|Fee Based|EGX'!I223)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J221)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J223),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K221*'Input|Fee Based|EGX'!K223*'Input|Fee Based|EGX'!L223/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M223),\"\",'Input|Fee Based|EGX'!M223)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M221)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N223),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N221*'Input|Fee Based|EGX'!O223*'Input|Fee Based|EGX'!P223/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q223),\"\",'Input|Fee Based|EGX'!Q223)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P221)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R223),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q221*'Input|Fee Based|EGX'!S223*'Input|Fee Based|EGX'!T223/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V223),\"\",'Input|Fee Based|EGX'!$V223)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U221)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W223),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V221*'Input|Fee Based|EGX'!X223*'Input|Fee Based|EGX'!Y223/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V221*'Input|Fee Based|EGX'!X223*'Input|Fee Based|EGX'!Z223/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA223),\"\",'Input|Fee Based|EGX'!$AA223)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z221)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB223),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA221*'Input|Fee Based|EGX'!AC223*'Input|Fee Based|EGX'!AD223/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA221*'Input|Fee Based|EGX'!AC223*'Input|Fee Based|EGX'!AE223/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF223),\"\",'Input|Fee Based|EGX'!$AF223)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE221)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG223),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF221*'Input|Fee Based|EGX'!AH223*'Input|Fee Based|EGX'!AI223/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF221*'Input|Fee Based|EGX'!AH223*'Input|Fee Based|EGX'!AJ223/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK223),\"\",'Input|Fee Based|EGX'!$AK223)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ221)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL223),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK221*'Input|Fee Based|EGX'!AM223*'Input|Fee Based|EGX'!AN223/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK221*'Input|Fee Based|EGX'!AM223*'Input|Fee Based|EGX'!AO223/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ223*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR223*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS223*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT223*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV221*'Input|Fee Based|EGX'!AV223","v":0},{"$f":"$AV221*'Input|Fee Based|EGX'!AW223","v":0},{"$f":"$AV221*'Input|Fee Based|EGX'!AX223","v":0},{"$f":"SUM($AV221,$AX221:$AZ221)*'Input|Fee Based|EGX'!$AY223","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B224),\"\",'Input|Fee Based|EGX'!B224)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C224),\"\",'Input|Fee Based|EGX'!C224)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D224),\"\",'Input|Fee Based|EGX'!D224)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E224),\"\",'Input|Fee Based|EGX'!E224)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F224),\"\",'Input|Fee Based|EGX'!F224)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G224),\"\",'Input|Fee Based|EGX'!G224)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I224),\"\",'Input|Fee Based|EGX'!I224)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J222)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J224),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K222*'Input|Fee Based|EGX'!K224*'Input|Fee Based|EGX'!L224/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M224),\"\",'Input|Fee Based|EGX'!M224)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M222)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N224),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N222*'Input|Fee Based|EGX'!O224*'Input|Fee Based|EGX'!P224/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q224),\"\",'Input|Fee Based|EGX'!Q224)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P222)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R224),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q222*'Input|Fee Based|EGX'!S224*'Input|Fee Based|EGX'!T224/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V224),\"\",'Input|Fee Based|EGX'!$V224)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U222)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W224),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V222*'Input|Fee Based|EGX'!X224*'Input|Fee Based|EGX'!Y224/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V222*'Input|Fee Based|EGX'!X224*'Input|Fee Based|EGX'!Z224/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA224),\"\",'Input|Fee Based|EGX'!$AA224)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z222)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB224),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA222*'Input|Fee Based|EGX'!AC224*'Input|Fee Based|EGX'!AD224/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA222*'Input|Fee Based|EGX'!AC224*'Input|Fee Based|EGX'!AE224/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF224),\"\",'Input|Fee Based|EGX'!$AF224)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE222)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG224),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF222*'Input|Fee Based|EGX'!AH224*'Input|Fee Based|EGX'!AI224/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF222*'Input|Fee Based|EGX'!AH224*'Input|Fee Based|EGX'!AJ224/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK224),\"\",'Input|Fee Based|EGX'!$AK224)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ222)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL224),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK222*'Input|Fee Based|EGX'!AM224*'Input|Fee Based|EGX'!AN224/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK222*'Input|Fee Based|EGX'!AM224*'Input|Fee Based|EGX'!AO224/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ224*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR224*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS224*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT224*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV222*'Input|Fee Based|EGX'!AV224","v":0},{"$f":"$AV222*'Input|Fee Based|EGX'!AW224","v":0},{"$f":"$AV222*'Input|Fee Based|EGX'!AX224","v":0},{"$f":"SUM($AV222,$AX222:$AZ222)*'Input|Fee Based|EGX'!$AY224","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B225),\"\",'Input|Fee Based|EGX'!B225)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C225),\"\",'Input|Fee Based|EGX'!C225)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D225),\"\",'Input|Fee Based|EGX'!D225)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E225),\"\",'Input|Fee Based|EGX'!E225)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F225),\"\",'Input|Fee Based|EGX'!F225)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G225),\"\",'Input|Fee Based|EGX'!G225)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I225),\"\",'Input|Fee Based|EGX'!I225)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J223)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J225),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K223*'Input|Fee Based|EGX'!K225*'Input|Fee Based|EGX'!L225/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M225),\"\",'Input|Fee Based|EGX'!M225)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M223)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N225),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N223*'Input|Fee Based|EGX'!O225*'Input|Fee Based|EGX'!P225/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q225),\"\",'Input|Fee Based|EGX'!Q225)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P223)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R225),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q223*'Input|Fee Based|EGX'!S225*'Input|Fee Based|EGX'!T225/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V225),\"\",'Input|Fee Based|EGX'!$V225)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U223)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W225),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V223*'Input|Fee Based|EGX'!X225*'Input|Fee Based|EGX'!Y225/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V223*'Input|Fee Based|EGX'!X225*'Input|Fee Based|EGX'!Z225/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA225),\"\",'Input|Fee Based|EGX'!$AA225)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z223)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB225),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA223*'Input|Fee Based|EGX'!AC225*'Input|Fee Based|EGX'!AD225/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA223*'Input|Fee Based|EGX'!AC225*'Input|Fee Based|EGX'!AE225/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF225),\"\",'Input|Fee Based|EGX'!$AF225)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE223)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG225),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF223*'Input|Fee Based|EGX'!AH225*'Input|Fee Based|EGX'!AI225/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF223*'Input|Fee Based|EGX'!AH225*'Input|Fee Based|EGX'!AJ225/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK225),\"\",'Input|Fee Based|EGX'!$AK225)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ223)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL225),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK223*'Input|Fee Based|EGX'!AM225*'Input|Fee Based|EGX'!AN225/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK223*'Input|Fee Based|EGX'!AM225*'Input|Fee Based|EGX'!AO225/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ225*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR225*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS225*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT225*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV223*'Input|Fee Based|EGX'!AV225","v":0},{"$f":"$AV223*'Input|Fee Based|EGX'!AW225","v":0},{"$f":"$AV223*'Input|Fee Based|EGX'!AX225","v":0},{"$f":"SUM($AV223,$AX223:$AZ223)*'Input|Fee Based|EGX'!$AY225","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B226),\"\",'Input|Fee Based|EGX'!B226)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C226),\"\",'Input|Fee Based|EGX'!C226)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D226),\"\",'Input|Fee Based|EGX'!D226)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E226),\"\",'Input|Fee Based|EGX'!E226)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F226),\"\",'Input|Fee Based|EGX'!F226)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G226),\"\",'Input|Fee Based|EGX'!G226)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I226),\"\",'Input|Fee Based|EGX'!I226)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J224)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J226),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K224*'Input|Fee Based|EGX'!K226*'Input|Fee Based|EGX'!L226/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M226),\"\",'Input|Fee Based|EGX'!M226)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M224)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N226),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N224*'Input|Fee Based|EGX'!O226*'Input|Fee Based|EGX'!P226/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q226),\"\",'Input|Fee Based|EGX'!Q226)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P224)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R226),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q224*'Input|Fee Based|EGX'!S226*'Input|Fee Based|EGX'!T226/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V226),\"\",'Input|Fee Based|EGX'!$V226)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U224)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W226),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V224*'Input|Fee Based|EGX'!X226*'Input|Fee Based|EGX'!Y226/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V224*'Input|Fee Based|EGX'!X226*'Input|Fee Based|EGX'!Z226/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA226),\"\",'Input|Fee Based|EGX'!$AA226)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z224)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB226),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA224*'Input|Fee Based|EGX'!AC226*'Input|Fee Based|EGX'!AD226/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA224*'Input|Fee Based|EGX'!AC226*'Input|Fee Based|EGX'!AE226/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF226),\"\",'Input|Fee Based|EGX'!$AF226)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE224)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG226),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF224*'Input|Fee Based|EGX'!AH226*'Input|Fee Based|EGX'!AI226/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF224*'Input|Fee Based|EGX'!AH226*'Input|Fee Based|EGX'!AJ226/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK226),\"\",'Input|Fee Based|EGX'!$AK226)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ224)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL226),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK224*'Input|Fee Based|EGX'!AM226*'Input|Fee Based|EGX'!AN226/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK224*'Input|Fee Based|EGX'!AM226*'Input|Fee Based|EGX'!AO226/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ226*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR226*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS226*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT226*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV224*'Input|Fee Based|EGX'!AV226","v":0},{"$f":"$AV224*'Input|Fee Based|EGX'!AW226","v":0},{"$f":"$AV224*'Input|Fee Based|EGX'!AX226","v":0},{"$f":"SUM($AV224,$AX224:$AZ224)*'Input|Fee Based|EGX'!$AY226","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B227),\"\",'Input|Fee Based|EGX'!B227)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C227),\"\",'Input|Fee Based|EGX'!C227)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D227),\"\",'Input|Fee Based|EGX'!D227)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E227),\"\",'Input|Fee Based|EGX'!E227)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F227),\"\",'Input|Fee Based|EGX'!F227)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G227),\"\",'Input|Fee Based|EGX'!G227)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I227),\"\",'Input|Fee Based|EGX'!I227)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J225)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J227),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K225*'Input|Fee Based|EGX'!K227*'Input|Fee Based|EGX'!L227/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M227),\"\",'Input|Fee Based|EGX'!M227)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M225)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N227),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N225*'Input|Fee Based|EGX'!O227*'Input|Fee Based|EGX'!P227/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q227),\"\",'Input|Fee Based|EGX'!Q227)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P225)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R227),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q225*'Input|Fee Based|EGX'!S227*'Input|Fee Based|EGX'!T227/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V227),\"\",'Input|Fee Based|EGX'!$V227)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U225)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W227),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V225*'Input|Fee Based|EGX'!X227*'Input|Fee Based|EGX'!Y227/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V225*'Input|Fee Based|EGX'!X227*'Input|Fee Based|EGX'!Z227/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA227),\"\",'Input|Fee Based|EGX'!$AA227)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z225)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB227),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA225*'Input|Fee Based|EGX'!AC227*'Input|Fee Based|EGX'!AD227/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA225*'Input|Fee Based|EGX'!AC227*'Input|Fee Based|EGX'!AE227/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF227),\"\",'Input|Fee Based|EGX'!$AF227)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE225)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG227),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF225*'Input|Fee Based|EGX'!AH227*'Input|Fee Based|EGX'!AI227/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF225*'Input|Fee Based|EGX'!AH227*'Input|Fee Based|EGX'!AJ227/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK227),\"\",'Input|Fee Based|EGX'!$AK227)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ225)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL227),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK225*'Input|Fee Based|EGX'!AM227*'Input|Fee Based|EGX'!AN227/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK225*'Input|Fee Based|EGX'!AM227*'Input|Fee Based|EGX'!AO227/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ227*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR227*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS227*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT227*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV225*'Input|Fee Based|EGX'!AV227","v":0},{"$f":"$AV225*'Input|Fee Based|EGX'!AW227","v":0},{"$f":"$AV225*'Input|Fee Based|EGX'!AX227","v":0},{"$f":"SUM($AV225,$AX225:$AZ225)*'Input|Fee Based|EGX'!$AY227","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B228),\"\",'Input|Fee Based|EGX'!B228)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C228),\"\",'Input|Fee Based|EGX'!C228)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D228),\"\",'Input|Fee Based|EGX'!D228)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E228),\"\",'Input|Fee Based|EGX'!E228)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F228),\"\",'Input|Fee Based|EGX'!F228)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G228),\"\",'Input|Fee Based|EGX'!G228)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I228),\"\",'Input|Fee Based|EGX'!I228)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J226)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J228),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K226*'Input|Fee Based|EGX'!K228*'Input|Fee Based|EGX'!L228/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M228),\"\",'Input|Fee Based|EGX'!M228)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M226)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N228),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N226*'Input|Fee Based|EGX'!O228*'Input|Fee Based|EGX'!P228/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q228),\"\",'Input|Fee Based|EGX'!Q228)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P226)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R228),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q226*'Input|Fee Based|EGX'!S228*'Input|Fee Based|EGX'!T228/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V228),\"\",'Input|Fee Based|EGX'!$V228)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U226)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W228),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V226*'Input|Fee Based|EGX'!X228*'Input|Fee Based|EGX'!Y228/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V226*'Input|Fee Based|EGX'!X228*'Input|Fee Based|EGX'!Z228/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA228),\"\",'Input|Fee Based|EGX'!$AA228)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z226)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB228),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA226*'Input|Fee Based|EGX'!AC228*'Input|Fee Based|EGX'!AD228/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA226*'Input|Fee Based|EGX'!AC228*'Input|Fee Based|EGX'!AE228/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF228),\"\",'Input|Fee Based|EGX'!$AF228)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE226)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG228),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF226*'Input|Fee Based|EGX'!AH228*'Input|Fee Based|EGX'!AI228/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF226*'Input|Fee Based|EGX'!AH228*'Input|Fee Based|EGX'!AJ228/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK228),\"\",'Input|Fee Based|EGX'!$AK228)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ226)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL228),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK226*'Input|Fee Based|EGX'!AM228*'Input|Fee Based|EGX'!AN228/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK226*'Input|Fee Based|EGX'!AM228*'Input|Fee Based|EGX'!AO228/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ228*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR228*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS228*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT228*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV226*'Input|Fee Based|EGX'!AV228","v":0},{"$f":"$AV226*'Input|Fee Based|EGX'!AW228","v":0},{"$f":"$AV226*'Input|Fee Based|EGX'!AX228","v":0},{"$f":"SUM($AV226,$AX226:$AZ226)*'Input|Fee Based|EGX'!$AY228","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B229),\"\",'Input|Fee Based|EGX'!B229)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C229),\"\",'Input|Fee Based|EGX'!C229)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D229),\"\",'Input|Fee Based|EGX'!D229)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E229),\"\",'Input|Fee Based|EGX'!E229)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F229),\"\",'Input|Fee Based|EGX'!F229)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G229),\"\",'Input|Fee Based|EGX'!G229)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I229),\"\",'Input|Fee Based|EGX'!I229)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J227)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J229),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K227*'Input|Fee Based|EGX'!K229*'Input|Fee Based|EGX'!L229/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M229),\"\",'Input|Fee Based|EGX'!M229)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M227)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N229),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N227*'Input|Fee Based|EGX'!O229*'Input|Fee Based|EGX'!P229/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q229),\"\",'Input|Fee Based|EGX'!Q229)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P227)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R229),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q227*'Input|Fee Based|EGX'!S229*'Input|Fee Based|EGX'!T229/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V229),\"\",'Input|Fee Based|EGX'!$V229)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U227)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W229),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V227*'Input|Fee Based|EGX'!X229*'Input|Fee Based|EGX'!Y229/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V227*'Input|Fee Based|EGX'!X229*'Input|Fee Based|EGX'!Z229/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA229),\"\",'Input|Fee Based|EGX'!$AA229)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z227)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB229),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA227*'Input|Fee Based|EGX'!AC229*'Input|Fee Based|EGX'!AD229/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA227*'Input|Fee Based|EGX'!AC229*'Input|Fee Based|EGX'!AE229/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF229),\"\",'Input|Fee Based|EGX'!$AF229)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE227)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG229),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF227*'Input|Fee Based|EGX'!AH229*'Input|Fee Based|EGX'!AI229/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF227*'Input|Fee Based|EGX'!AH229*'Input|Fee Based|EGX'!AJ229/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK229),\"\",'Input|Fee Based|EGX'!$AK229)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ227)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL229),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK227*'Input|Fee Based|EGX'!AM229*'Input|Fee Based|EGX'!AN229/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK227*'Input|Fee Based|EGX'!AM229*'Input|Fee Based|EGX'!AO229/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ229*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR229*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS229*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT229*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV227*'Input|Fee Based|EGX'!AV229","v":0},{"$f":"$AV227*'Input|Fee Based|EGX'!AW229","v":0},{"$f":"$AV227*'Input|Fee Based|EGX'!AX229","v":0},{"$f":"SUM($AV227,$AX227:$AZ227)*'Input|Fee Based|EGX'!$AY229","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B230),\"\",'Input|Fee Based|EGX'!B230)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C230),\"\",'Input|Fee Based|EGX'!C230)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D230),\"\",'Input|Fee Based|EGX'!D230)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E230),\"\",'Input|Fee Based|EGX'!E230)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F230),\"\",'Input|Fee Based|EGX'!F230)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G230),\"\",'Input|Fee Based|EGX'!G230)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I230),\"\",'Input|Fee Based|EGX'!I230)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J228)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J230),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K228*'Input|Fee Based|EGX'!K230*'Input|Fee Based|EGX'!L230/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M230),\"\",'Input|Fee Based|EGX'!M230)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M228)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N230),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N228*'Input|Fee Based|EGX'!O230*'Input|Fee Based|EGX'!P230/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q230),\"\",'Input|Fee Based|EGX'!Q230)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P228)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R230),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q228*'Input|Fee Based|EGX'!S230*'Input|Fee Based|EGX'!T230/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V230),\"\",'Input|Fee Based|EGX'!$V230)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U228)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W230),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V228*'Input|Fee Based|EGX'!X230*'Input|Fee Based|EGX'!Y230/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V228*'Input|Fee Based|EGX'!X230*'Input|Fee Based|EGX'!Z230/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA230),\"\",'Input|Fee Based|EGX'!$AA230)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z228)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB230),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA228*'Input|Fee Based|EGX'!AC230*'Input|Fee Based|EGX'!AD230/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA228*'Input|Fee Based|EGX'!AC230*'Input|Fee Based|EGX'!AE230/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF230),\"\",'Input|Fee Based|EGX'!$AF230)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE228)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG230),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF228*'Input|Fee Based|EGX'!AH230*'Input|Fee Based|EGX'!AI230/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF228*'Input|Fee Based|EGX'!AH230*'Input|Fee Based|EGX'!AJ230/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK230),\"\",'Input|Fee Based|EGX'!$AK230)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ228)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL230),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK228*'Input|Fee Based|EGX'!AM230*'Input|Fee Based|EGX'!AN230/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK228*'Input|Fee Based|EGX'!AM230*'Input|Fee Based|EGX'!AO230/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ230*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR230*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS230*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT230*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV228*'Input|Fee Based|EGX'!AV230","v":0},{"$f":"$AV228*'Input|Fee Based|EGX'!AW230","v":0},{"$f":"$AV228*'Input|Fee Based|EGX'!AX230","v":0},{"$f":"SUM($AV228,$AX228:$AZ228)*'Input|Fee Based|EGX'!$AY230","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B231),\"\",'Input|Fee Based|EGX'!B231)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C231),\"\",'Input|Fee Based|EGX'!C231)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D231),\"\",'Input|Fee Based|EGX'!D231)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E231),\"\",'Input|Fee Based|EGX'!E231)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F231),\"\",'Input|Fee Based|EGX'!F231)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G231),\"\",'Input|Fee Based|EGX'!G231)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I231),\"\",'Input|Fee Based|EGX'!I231)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J229)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J231),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K229*'Input|Fee Based|EGX'!K231*'Input|Fee Based|EGX'!L231/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M231),\"\",'Input|Fee Based|EGX'!M231)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M229)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N231),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N229*'Input|Fee Based|EGX'!O231*'Input|Fee Based|EGX'!P231/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q231),\"\",'Input|Fee Based|EGX'!Q231)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P229)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R231),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q229*'Input|Fee Based|EGX'!S231*'Input|Fee Based|EGX'!T231/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V231),\"\",'Input|Fee Based|EGX'!$V231)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U229)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W231),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V229*'Input|Fee Based|EGX'!X231*'Input|Fee Based|EGX'!Y231/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V229*'Input|Fee Based|EGX'!X231*'Input|Fee Based|EGX'!Z231/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA231),\"\",'Input|Fee Based|EGX'!$AA231)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z229)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB231),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA229*'Input|Fee Based|EGX'!AC231*'Input|Fee Based|EGX'!AD231/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA229*'Input|Fee Based|EGX'!AC231*'Input|Fee Based|EGX'!AE231/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF231),\"\",'Input|Fee Based|EGX'!$AF231)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE229)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG231),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF229*'Input|Fee Based|EGX'!AH231*'Input|Fee Based|EGX'!AI231/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF229*'Input|Fee Based|EGX'!AH231*'Input|Fee Based|EGX'!AJ231/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK231),\"\",'Input|Fee Based|EGX'!$AK231)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ229)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL231),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK229*'Input|Fee Based|EGX'!AM231*'Input|Fee Based|EGX'!AN231/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK229*'Input|Fee Based|EGX'!AM231*'Input|Fee Based|EGX'!AO231/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ231*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR231*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS231*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT231*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV229*'Input|Fee Based|EGX'!AV231","v":0},{"$f":"$AV229*'Input|Fee Based|EGX'!AW231","v":0},{"$f":"$AV229*'Input|Fee Based|EGX'!AX231","v":0},{"$f":"SUM($AV229,$AX229:$AZ229)*'Input|Fee Based|EGX'!$AY231","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B232),\"\",'Input|Fee Based|EGX'!B232)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C232),\"\",'Input|Fee Based|EGX'!C232)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D232),\"\",'Input|Fee Based|EGX'!D232)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E232),\"\",'Input|Fee Based|EGX'!E232)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F232),\"\",'Input|Fee Based|EGX'!F232)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G232),\"\",'Input|Fee Based|EGX'!G232)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I232),\"\",'Input|Fee Based|EGX'!I232)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J230)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J232),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K230*'Input|Fee Based|EGX'!K232*'Input|Fee Based|EGX'!L232/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M232),\"\",'Input|Fee Based|EGX'!M232)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M230)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N232),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N230*'Input|Fee Based|EGX'!O232*'Input|Fee Based|EGX'!P232/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q232),\"\",'Input|Fee Based|EGX'!Q232)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P230)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R232),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q230*'Input|Fee Based|EGX'!S232*'Input|Fee Based|EGX'!T232/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V232),\"\",'Input|Fee Based|EGX'!$V232)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U230)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W232),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V230*'Input|Fee Based|EGX'!X232*'Input|Fee Based|EGX'!Y232/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V230*'Input|Fee Based|EGX'!X232*'Input|Fee Based|EGX'!Z232/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA232),\"\",'Input|Fee Based|EGX'!$AA232)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z230)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB232),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA230*'Input|Fee Based|EGX'!AC232*'Input|Fee Based|EGX'!AD232/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA230*'Input|Fee Based|EGX'!AC232*'Input|Fee Based|EGX'!AE232/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF232),\"\",'Input|Fee Based|EGX'!$AF232)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE230)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG232),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF230*'Input|Fee Based|EGX'!AH232*'Input|Fee Based|EGX'!AI232/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF230*'Input|Fee Based|EGX'!AH232*'Input|Fee Based|EGX'!AJ232/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK232),\"\",'Input|Fee Based|EGX'!$AK232)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ230)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL232),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK230*'Input|Fee Based|EGX'!AM232*'Input|Fee Based|EGX'!AN232/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK230*'Input|Fee Based|EGX'!AM232*'Input|Fee Based|EGX'!AO232/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ232*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR232*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS232*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT232*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV230*'Input|Fee Based|EGX'!AV232","v":0},{"$f":"$AV230*'Input|Fee Based|EGX'!AW232","v":0},{"$f":"$AV230*'Input|Fee Based|EGX'!AX232","v":0},{"$f":"SUM($AV230,$AX230:$AZ230)*'Input|Fee Based|EGX'!$AY232","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B233),\"\",'Input|Fee Based|EGX'!B233)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C233),\"\",'Input|Fee Based|EGX'!C233)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D233),\"\",'Input|Fee Based|EGX'!D233)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E233),\"\",'Input|Fee Based|EGX'!E233)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F233),\"\",'Input|Fee Based|EGX'!F233)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G233),\"\",'Input|Fee Based|EGX'!G233)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I233),\"\",'Input|Fee Based|EGX'!I233)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J231)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J233),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K231*'Input|Fee Based|EGX'!K233*'Input|Fee Based|EGX'!L233/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M233),\"\",'Input|Fee Based|EGX'!M233)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M231)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N233),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N231*'Input|Fee Based|EGX'!O233*'Input|Fee Based|EGX'!P233/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q233),\"\",'Input|Fee Based|EGX'!Q233)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P231)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R233),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q231*'Input|Fee Based|EGX'!S233*'Input|Fee Based|EGX'!T233/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V233),\"\",'Input|Fee Based|EGX'!$V233)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U231)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W233),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V231*'Input|Fee Based|EGX'!X233*'Input|Fee Based|EGX'!Y233/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V231*'Input|Fee Based|EGX'!X233*'Input|Fee Based|EGX'!Z233/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA233),\"\",'Input|Fee Based|EGX'!$AA233)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z231)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB233),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA231*'Input|Fee Based|EGX'!AC233*'Input|Fee Based|EGX'!AD233/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA231*'Input|Fee Based|EGX'!AC233*'Input|Fee Based|EGX'!AE233/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF233),\"\",'Input|Fee Based|EGX'!$AF233)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE231)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG233),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF231*'Input|Fee Based|EGX'!AH233*'Input|Fee Based|EGX'!AI233/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF231*'Input|Fee Based|EGX'!AH233*'Input|Fee Based|EGX'!AJ233/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK233),\"\",'Input|Fee Based|EGX'!$AK233)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ231)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL233),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK231*'Input|Fee Based|EGX'!AM233*'Input|Fee Based|EGX'!AN233/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK231*'Input|Fee Based|EGX'!AM233*'Input|Fee Based|EGX'!AO233/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ233*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR233*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS233*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT233*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV231*'Input|Fee Based|EGX'!AV233","v":0},{"$f":"$AV231*'Input|Fee Based|EGX'!AW233","v":0},{"$f":"$AV231*'Input|Fee Based|EGX'!AX233","v":0},{"$f":"SUM($AV231,$AX231:$AZ231)*'Input|Fee Based|EGX'!$AY233","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B234),\"\",'Input|Fee Based|EGX'!B234)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C234),\"\",'Input|Fee Based|EGX'!C234)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D234),\"\",'Input|Fee Based|EGX'!D234)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E234),\"\",'Input|Fee Based|EGX'!E234)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F234),\"\",'Input|Fee Based|EGX'!F234)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G234),\"\",'Input|Fee Based|EGX'!G234)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I234),\"\",'Input|Fee Based|EGX'!I234)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J232)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J234),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K232*'Input|Fee Based|EGX'!K234*'Input|Fee Based|EGX'!L234/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M234),\"\",'Input|Fee Based|EGX'!M234)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M232)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N234),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N232*'Input|Fee Based|EGX'!O234*'Input|Fee Based|EGX'!P234/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q234),\"\",'Input|Fee Based|EGX'!Q234)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P232)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R234),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q232*'Input|Fee Based|EGX'!S234*'Input|Fee Based|EGX'!T234/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V234),\"\",'Input|Fee Based|EGX'!$V234)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U232)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W234),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V232*'Input|Fee Based|EGX'!X234*'Input|Fee Based|EGX'!Y234/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V232*'Input|Fee Based|EGX'!X234*'Input|Fee Based|EGX'!Z234/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA234),\"\",'Input|Fee Based|EGX'!$AA234)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z232)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB234),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA232*'Input|Fee Based|EGX'!AC234*'Input|Fee Based|EGX'!AD234/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA232*'Input|Fee Based|EGX'!AC234*'Input|Fee Based|EGX'!AE234/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF234),\"\",'Input|Fee Based|EGX'!$AF234)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE232)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG234),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF232*'Input|Fee Based|EGX'!AH234*'Input|Fee Based|EGX'!AI234/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF232*'Input|Fee Based|EGX'!AH234*'Input|Fee Based|EGX'!AJ234/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK234),\"\",'Input|Fee Based|EGX'!$AK234)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ232)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL234),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK232*'Input|Fee Based|EGX'!AM234*'Input|Fee Based|EGX'!AN234/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK232*'Input|Fee Based|EGX'!AM234*'Input|Fee Based|EGX'!AO234/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ234*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR234*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS234*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT234*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV232*'Input|Fee Based|EGX'!AV234","v":0},{"$f":"$AV232*'Input|Fee Based|EGX'!AW234","v":0},{"$f":"$AV232*'Input|Fee Based|EGX'!AX234","v":0},{"$f":"SUM($AV232,$AX232:$AZ232)*'Input|Fee Based|EGX'!$AY234","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B235),\"\",'Input|Fee Based|EGX'!B235)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C235),\"\",'Input|Fee Based|EGX'!C235)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D235),\"\",'Input|Fee Based|EGX'!D235)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E235),\"\",'Input|Fee Based|EGX'!E235)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F235),\"\",'Input|Fee Based|EGX'!F235)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G235),\"\",'Input|Fee Based|EGX'!G235)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I235),\"\",'Input|Fee Based|EGX'!I235)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J233)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J235),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K233*'Input|Fee Based|EGX'!K235*'Input|Fee Based|EGX'!L235/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M235),\"\",'Input|Fee Based|EGX'!M235)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M233)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N235),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N233*'Input|Fee Based|EGX'!O235*'Input|Fee Based|EGX'!P235/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q235),\"\",'Input|Fee Based|EGX'!Q235)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P233)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R235),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q233*'Input|Fee Based|EGX'!S235*'Input|Fee Based|EGX'!T235/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V235),\"\",'Input|Fee Based|EGX'!$V235)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U233)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W235),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V233*'Input|Fee Based|EGX'!X235*'Input|Fee Based|EGX'!Y235/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V233*'Input|Fee Based|EGX'!X235*'Input|Fee Based|EGX'!Z235/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA235),\"\",'Input|Fee Based|EGX'!$AA235)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z233)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB235),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA233*'Input|Fee Based|EGX'!AC235*'Input|Fee Based|EGX'!AD235/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA233*'Input|Fee Based|EGX'!AC235*'Input|Fee Based|EGX'!AE235/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF235),\"\",'Input|Fee Based|EGX'!$AF235)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE233)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG235),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF233*'Input|Fee Based|EGX'!AH235*'Input|Fee Based|EGX'!AI235/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF233*'Input|Fee Based|EGX'!AH235*'Input|Fee Based|EGX'!AJ235/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK235),\"\",'Input|Fee Based|EGX'!$AK235)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ233)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL235),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK233*'Input|Fee Based|EGX'!AM235*'Input|Fee Based|EGX'!AN235/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK233*'Input|Fee Based|EGX'!AM235*'Input|Fee Based|EGX'!AO235/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ235*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR235*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS235*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT235*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV233*'Input|Fee Based|EGX'!AV235","v":0},{"$f":"$AV233*'Input|Fee Based|EGX'!AW235","v":0},{"$f":"$AV233*'Input|Fee Based|EGX'!AX235","v":0},{"$f":"SUM($AV233,$AX233:$AZ233)*'Input|Fee Based|EGX'!$AY235","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B236),\"\",'Input|Fee Based|EGX'!B236)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C236),\"\",'Input|Fee Based|EGX'!C236)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D236),\"\",'Input|Fee Based|EGX'!D236)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E236),\"\",'Input|Fee Based|EGX'!E236)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F236),\"\",'Input|Fee Based|EGX'!F236)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G236),\"\",'Input|Fee Based|EGX'!G236)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I236),\"\",'Input|Fee Based|EGX'!I236)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J234)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J236),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K234*'Input|Fee Based|EGX'!K236*'Input|Fee Based|EGX'!L236/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M236),\"\",'Input|Fee Based|EGX'!M236)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M234)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N236),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N234*'Input|Fee Based|EGX'!O236*'Input|Fee Based|EGX'!P236/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q236),\"\",'Input|Fee Based|EGX'!Q236)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P234)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R236),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q234*'Input|Fee Based|EGX'!S236*'Input|Fee Based|EGX'!T236/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V236),\"\",'Input|Fee Based|EGX'!$V236)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U234)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W236),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V234*'Input|Fee Based|EGX'!X236*'Input|Fee Based|EGX'!Y236/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V234*'Input|Fee Based|EGX'!X236*'Input|Fee Based|EGX'!Z236/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA236),\"\",'Input|Fee Based|EGX'!$AA236)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z234)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB236),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA234*'Input|Fee Based|EGX'!AC236*'Input|Fee Based|EGX'!AD236/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA234*'Input|Fee Based|EGX'!AC236*'Input|Fee Based|EGX'!AE236/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF236),\"\",'Input|Fee Based|EGX'!$AF236)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE234)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG236),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF234*'Input|Fee Based|EGX'!AH236*'Input|Fee Based|EGX'!AI236/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF234*'Input|Fee Based|EGX'!AH236*'Input|Fee Based|EGX'!AJ236/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK236),\"\",'Input|Fee Based|EGX'!$AK236)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ234)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL236),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK234*'Input|Fee Based|EGX'!AM236*'Input|Fee Based|EGX'!AN236/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK234*'Input|Fee Based|EGX'!AM236*'Input|Fee Based|EGX'!AO236/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ236*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR236*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS236*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT236*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV234*'Input|Fee Based|EGX'!AV236","v":0},{"$f":"$AV234*'Input|Fee Based|EGX'!AW236","v":0},{"$f":"$AV234*'Input|Fee Based|EGX'!AX236","v":0},{"$f":"SUM($AV234,$AX234:$AZ234)*'Input|Fee Based|EGX'!$AY236","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B237),\"\",'Input|Fee Based|EGX'!B237)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C237),\"\",'Input|Fee Based|EGX'!C237)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D237),\"\",'Input|Fee Based|EGX'!D237)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E237),\"\",'Input|Fee Based|EGX'!E237)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F237),\"\",'Input|Fee Based|EGX'!F237)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G237),\"\",'Input|Fee Based|EGX'!G237)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I237),\"\",'Input|Fee Based|EGX'!I237)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J235)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J237),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K235*'Input|Fee Based|EGX'!K237*'Input|Fee Based|EGX'!L237/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M237),\"\",'Input|Fee Based|EGX'!M237)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M235)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N237),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N235*'Input|Fee Based|EGX'!O237*'Input|Fee Based|EGX'!P237/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q237),\"\",'Input|Fee Based|EGX'!Q237)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P235)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R237),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q235*'Input|Fee Based|EGX'!S237*'Input|Fee Based|EGX'!T237/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V237),\"\",'Input|Fee Based|EGX'!$V237)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U235)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W237),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V235*'Input|Fee Based|EGX'!X237*'Input|Fee Based|EGX'!Y237/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V235*'Input|Fee Based|EGX'!X237*'Input|Fee Based|EGX'!Z237/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA237),\"\",'Input|Fee Based|EGX'!$AA237)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z235)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB237),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA235*'Input|Fee Based|EGX'!AC237*'Input|Fee Based|EGX'!AD237/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA235*'Input|Fee Based|EGX'!AC237*'Input|Fee Based|EGX'!AE237/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF237),\"\",'Input|Fee Based|EGX'!$AF237)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE235)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG237),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF235*'Input|Fee Based|EGX'!AH237*'Input|Fee Based|EGX'!AI237/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF235*'Input|Fee Based|EGX'!AH237*'Input|Fee Based|EGX'!AJ237/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK237),\"\",'Input|Fee Based|EGX'!$AK237)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ235)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL237),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK235*'Input|Fee Based|EGX'!AM237*'Input|Fee Based|EGX'!AN237/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK235*'Input|Fee Based|EGX'!AM237*'Input|Fee Based|EGX'!AO237/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ237*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR237*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS237*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT237*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV235*'Input|Fee Based|EGX'!AV237","v":0},{"$f":"$AV235*'Input|Fee Based|EGX'!AW237","v":0},{"$f":"$AV235*'Input|Fee Based|EGX'!AX237","v":0},{"$f":"SUM($AV235,$AX235:$AZ235)*'Input|Fee Based|EGX'!$AY237","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B238),\"\",'Input|Fee Based|EGX'!B238)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C238),\"\",'Input|Fee Based|EGX'!C238)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D238),\"\",'Input|Fee Based|EGX'!D238)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E238),\"\",'Input|Fee Based|EGX'!E238)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F238),\"\",'Input|Fee Based|EGX'!F238)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G238),\"\",'Input|Fee Based|EGX'!G238)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I238),\"\",'Input|Fee Based|EGX'!I238)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J236)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J238),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K236*'Input|Fee Based|EGX'!K238*'Input|Fee Based|EGX'!L238/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M238),\"\",'Input|Fee Based|EGX'!M238)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M236)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N238),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N236*'Input|Fee Based|EGX'!O238*'Input|Fee Based|EGX'!P238/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q238),\"\",'Input|Fee Based|EGX'!Q238)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P236)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R238),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q236*'Input|Fee Based|EGX'!S238*'Input|Fee Based|EGX'!T238/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V238),\"\",'Input|Fee Based|EGX'!$V238)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U236)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W238),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V236*'Input|Fee Based|EGX'!X238*'Input|Fee Based|EGX'!Y238/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V236*'Input|Fee Based|EGX'!X238*'Input|Fee Based|EGX'!Z238/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA238),\"\",'Input|Fee Based|EGX'!$AA238)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z236)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB238),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA236*'Input|Fee Based|EGX'!AC238*'Input|Fee Based|EGX'!AD238/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA236*'Input|Fee Based|EGX'!AC238*'Input|Fee Based|EGX'!AE238/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF238),\"\",'Input|Fee Based|EGX'!$AF238)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE236)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG238),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF236*'Input|Fee Based|EGX'!AH238*'Input|Fee Based|EGX'!AI238/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF236*'Input|Fee Based|EGX'!AH238*'Input|Fee Based|EGX'!AJ238/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK238),\"\",'Input|Fee Based|EGX'!$AK238)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ236)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL238),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK236*'Input|Fee Based|EGX'!AM238*'Input|Fee Based|EGX'!AN238/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK236*'Input|Fee Based|EGX'!AM238*'Input|Fee Based|EGX'!AO238/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ238*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR238*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS238*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT238*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV236*'Input|Fee Based|EGX'!AV238","v":0},{"$f":"$AV236*'Input|Fee Based|EGX'!AW238","v":0},{"$f":"$AV236*'Input|Fee Based|EGX'!AX238","v":0},{"$f":"SUM($AV236,$AX236:$AZ236)*'Input|Fee Based|EGX'!$AY238","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B239),\"\",'Input|Fee Based|EGX'!B239)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C239),\"\",'Input|Fee Based|EGX'!C239)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D239),\"\",'Input|Fee Based|EGX'!D239)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E239),\"\",'Input|Fee Based|EGX'!E239)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F239),\"\",'Input|Fee Based|EGX'!F239)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G239),\"\",'Input|Fee Based|EGX'!G239)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I239),\"\",'Input|Fee Based|EGX'!I239)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J237)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J239),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K237*'Input|Fee Based|EGX'!K239*'Input|Fee Based|EGX'!L239/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M239),\"\",'Input|Fee Based|EGX'!M239)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M237)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N239),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N237*'Input|Fee Based|EGX'!O239*'Input|Fee Based|EGX'!P239/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q239),\"\",'Input|Fee Based|EGX'!Q239)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P237)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R239),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q237*'Input|Fee Based|EGX'!S239*'Input|Fee Based|EGX'!T239/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V239),\"\",'Input|Fee Based|EGX'!$V239)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U237)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W239),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V237*'Input|Fee Based|EGX'!X239*'Input|Fee Based|EGX'!Y239/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V237*'Input|Fee Based|EGX'!X239*'Input|Fee Based|EGX'!Z239/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA239),\"\",'Input|Fee Based|EGX'!$AA239)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z237)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB239),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA237*'Input|Fee Based|EGX'!AC239*'Input|Fee Based|EGX'!AD239/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA237*'Input|Fee Based|EGX'!AC239*'Input|Fee Based|EGX'!AE239/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF239),\"\",'Input|Fee Based|EGX'!$AF239)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE237)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG239),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF237*'Input|Fee Based|EGX'!AH239*'Input|Fee Based|EGX'!AI239/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF237*'Input|Fee Based|EGX'!AH239*'Input|Fee Based|EGX'!AJ239/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK239),\"\",'Input|Fee Based|EGX'!$AK239)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ237)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL239),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK237*'Input|Fee Based|EGX'!AM239*'Input|Fee Based|EGX'!AN239/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK237*'Input|Fee Based|EGX'!AM239*'Input|Fee Based|EGX'!AO239/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ239*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR239*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS239*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT239*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV237*'Input|Fee Based|EGX'!AV239","v":0},{"$f":"$AV237*'Input|Fee Based|EGX'!AW239","v":0},{"$f":"$AV237*'Input|Fee Based|EGX'!AX239","v":0},{"$f":"SUM($AV237,$AX237:$AZ237)*'Input|Fee Based|EGX'!$AY239","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B240),\"\",'Input|Fee Based|EGX'!B240)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C240),\"\",'Input|Fee Based|EGX'!C240)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D240),\"\",'Input|Fee Based|EGX'!D240)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E240),\"\",'Input|Fee Based|EGX'!E240)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F240),\"\",'Input|Fee Based|EGX'!F240)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G240),\"\",'Input|Fee Based|EGX'!G240)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I240),\"\",'Input|Fee Based|EGX'!I240)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J238)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J240),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K238*'Input|Fee Based|EGX'!K240*'Input|Fee Based|EGX'!L240/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M240),\"\",'Input|Fee Based|EGX'!M240)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M238)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N240),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N238*'Input|Fee Based|EGX'!O240*'Input|Fee Based|EGX'!P240/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q240),\"\",'Input|Fee Based|EGX'!Q240)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P238)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R240),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q238*'Input|Fee Based|EGX'!S240*'Input|Fee Based|EGX'!T240/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V240),\"\",'Input|Fee Based|EGX'!$V240)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U238)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W240),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V238*'Input|Fee Based|EGX'!X240*'Input|Fee Based|EGX'!Y240/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V238*'Input|Fee Based|EGX'!X240*'Input|Fee Based|EGX'!Z240/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA240),\"\",'Input|Fee Based|EGX'!$AA240)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z238)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB240),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA238*'Input|Fee Based|EGX'!AC240*'Input|Fee Based|EGX'!AD240/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA238*'Input|Fee Based|EGX'!AC240*'Input|Fee Based|EGX'!AE240/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF240),\"\",'Input|Fee Based|EGX'!$AF240)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE238)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG240),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF238*'Input|Fee Based|EGX'!AH240*'Input|Fee Based|EGX'!AI240/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF238*'Input|Fee Based|EGX'!AH240*'Input|Fee Based|EGX'!AJ240/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK240),\"\",'Input|Fee Based|EGX'!$AK240)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ238)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL240),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK238*'Input|Fee Based|EGX'!AM240*'Input|Fee Based|EGX'!AN240/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK238*'Input|Fee Based|EGX'!AM240*'Input|Fee Based|EGX'!AO240/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ240*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR240*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS240*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT240*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV238*'Input|Fee Based|EGX'!AV240","v":0},{"$f":"$AV238*'Input|Fee Based|EGX'!AW240","v":0},{"$f":"$AV238*'Input|Fee Based|EGX'!AX240","v":0},{"$f":"SUM($AV238,$AX238:$AZ238)*'Input|Fee Based|EGX'!$AY240","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B241),\"\",'Input|Fee Based|EGX'!B241)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C241),\"\",'Input|Fee Based|EGX'!C241)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D241),\"\",'Input|Fee Based|EGX'!D241)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E241),\"\",'Input|Fee Based|EGX'!E241)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F241),\"\",'Input|Fee Based|EGX'!F241)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G241),\"\",'Input|Fee Based|EGX'!G241)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I241),\"\",'Input|Fee Based|EGX'!I241)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J239)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J241),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K239*'Input|Fee Based|EGX'!K241*'Input|Fee Based|EGX'!L241/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M241),\"\",'Input|Fee Based|EGX'!M241)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M239)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N241),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N239*'Input|Fee Based|EGX'!O241*'Input|Fee Based|EGX'!P241/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q241),\"\",'Input|Fee Based|EGX'!Q241)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P239)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R241),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q239*'Input|Fee Based|EGX'!S241*'Input|Fee Based|EGX'!T241/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V241),\"\",'Input|Fee Based|EGX'!$V241)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U239)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W241),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V239*'Input|Fee Based|EGX'!X241*'Input|Fee Based|EGX'!Y241/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V239*'Input|Fee Based|EGX'!X241*'Input|Fee Based|EGX'!Z241/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA241),\"\",'Input|Fee Based|EGX'!$AA241)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z239)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB241),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA239*'Input|Fee Based|EGX'!AC241*'Input|Fee Based|EGX'!AD241/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA239*'Input|Fee Based|EGX'!AC241*'Input|Fee Based|EGX'!AE241/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF241),\"\",'Input|Fee Based|EGX'!$AF241)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE239)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG241),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF239*'Input|Fee Based|EGX'!AH241*'Input|Fee Based|EGX'!AI241/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF239*'Input|Fee Based|EGX'!AH241*'Input|Fee Based|EGX'!AJ241/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK241),\"\",'Input|Fee Based|EGX'!$AK241)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ239)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL241),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK239*'Input|Fee Based|EGX'!AM241*'Input|Fee Based|EGX'!AN241/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK239*'Input|Fee Based|EGX'!AM241*'Input|Fee Based|EGX'!AO241/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ241*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR241*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS241*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT241*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV239*'Input|Fee Based|EGX'!AV241","v":0},{"$f":"$AV239*'Input|Fee Based|EGX'!AW241","v":0},{"$f":"$AV239*'Input|Fee Based|EGX'!AX241","v":0},{"$f":"SUM($AV239,$AX239:$AZ239)*'Input|Fee Based|EGX'!$AY241","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B242),\"\",'Input|Fee Based|EGX'!B242)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C242),\"\",'Input|Fee Based|EGX'!C242)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D242),\"\",'Input|Fee Based|EGX'!D242)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E242),\"\",'Input|Fee Based|EGX'!E242)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F242),\"\",'Input|Fee Based|EGX'!F242)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G242),\"\",'Input|Fee Based|EGX'!G242)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I242),\"\",'Input|Fee Based|EGX'!I242)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J240)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J242),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K240*'Input|Fee Based|EGX'!K242*'Input|Fee Based|EGX'!L242/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M242),\"\",'Input|Fee Based|EGX'!M242)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M240)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N242),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N240*'Input|Fee Based|EGX'!O242*'Input|Fee Based|EGX'!P242/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q242),\"\",'Input|Fee Based|EGX'!Q242)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P240)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R242),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q240*'Input|Fee Based|EGX'!S242*'Input|Fee Based|EGX'!T242/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V242),\"\",'Input|Fee Based|EGX'!$V242)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U240)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W242),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V240*'Input|Fee Based|EGX'!X242*'Input|Fee Based|EGX'!Y242/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V240*'Input|Fee Based|EGX'!X242*'Input|Fee Based|EGX'!Z242/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA242),\"\",'Input|Fee Based|EGX'!$AA242)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z240)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB242),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA240*'Input|Fee Based|EGX'!AC242*'Input|Fee Based|EGX'!AD242/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA240*'Input|Fee Based|EGX'!AC242*'Input|Fee Based|EGX'!AE242/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF242),\"\",'Input|Fee Based|EGX'!$AF242)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE240)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG242),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF240*'Input|Fee Based|EGX'!AH242*'Input|Fee Based|EGX'!AI242/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF240*'Input|Fee Based|EGX'!AH242*'Input|Fee Based|EGX'!AJ242/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK242),\"\",'Input|Fee Based|EGX'!$AK242)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ240)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL242),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK240*'Input|Fee Based|EGX'!AM242*'Input|Fee Based|EGX'!AN242/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK240*'Input|Fee Based|EGX'!AM242*'Input|Fee Based|EGX'!AO242/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ242*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR242*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS242*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT242*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV240*'Input|Fee Based|EGX'!AV242","v":0},{"$f":"$AV240*'Input|Fee Based|EGX'!AW242","v":0},{"$f":"$AV240*'Input|Fee Based|EGX'!AX242","v":0},{"$f":"SUM($AV240,$AX240:$AZ240)*'Input|Fee Based|EGX'!$AY242","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B243),\"\",'Input|Fee Based|EGX'!B243)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C243),\"\",'Input|Fee Based|EGX'!C243)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D243),\"\",'Input|Fee Based|EGX'!D243)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E243),\"\",'Input|Fee Based|EGX'!E243)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F243),\"\",'Input|Fee Based|EGX'!F243)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G243),\"\",'Input|Fee Based|EGX'!G243)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I243),\"\",'Input|Fee Based|EGX'!I243)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J241)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J243),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K241*'Input|Fee Based|EGX'!K243*'Input|Fee Based|EGX'!L243/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M243),\"\",'Input|Fee Based|EGX'!M243)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M241)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N243),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N241*'Input|Fee Based|EGX'!O243*'Input|Fee Based|EGX'!P243/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q243),\"\",'Input|Fee Based|EGX'!Q243)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P241)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R243),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q241*'Input|Fee Based|EGX'!S243*'Input|Fee Based|EGX'!T243/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V243),\"\",'Input|Fee Based|EGX'!$V243)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U241)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W243),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V241*'Input|Fee Based|EGX'!X243*'Input|Fee Based|EGX'!Y243/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V241*'Input|Fee Based|EGX'!X243*'Input|Fee Based|EGX'!Z243/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA243),\"\",'Input|Fee Based|EGX'!$AA243)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z241)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB243),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA241*'Input|Fee Based|EGX'!AC243*'Input|Fee Based|EGX'!AD243/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA241*'Input|Fee Based|EGX'!AC243*'Input|Fee Based|EGX'!AE243/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF243),\"\",'Input|Fee Based|EGX'!$AF243)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE241)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG243),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF241*'Input|Fee Based|EGX'!AH243*'Input|Fee Based|EGX'!AI243/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF241*'Input|Fee Based|EGX'!AH243*'Input|Fee Based|EGX'!AJ243/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK243),\"\",'Input|Fee Based|EGX'!$AK243)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ241)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL243),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK241*'Input|Fee Based|EGX'!AM243*'Input|Fee Based|EGX'!AN243/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK241*'Input|Fee Based|EGX'!AM243*'Input|Fee Based|EGX'!AO243/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ243*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR243*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS243*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT243*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV241*'Input|Fee Based|EGX'!AV243","v":0},{"$f":"$AV241*'Input|Fee Based|EGX'!AW243","v":0},{"$f":"$AV241*'Input|Fee Based|EGX'!AX243","v":0},{"$f":"SUM($AV241,$AX241:$AZ241)*'Input|Fee Based|EGX'!$AY243","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B244),\"\",'Input|Fee Based|EGX'!B244)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C244),\"\",'Input|Fee Based|EGX'!C244)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D244),\"\",'Input|Fee Based|EGX'!D244)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E244),\"\",'Input|Fee Based|EGX'!E244)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F244),\"\",'Input|Fee Based|EGX'!F244)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G244),\"\",'Input|Fee Based|EGX'!G244)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I244),\"\",'Input|Fee Based|EGX'!I244)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J242)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J244),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K242*'Input|Fee Based|EGX'!K244*'Input|Fee Based|EGX'!L244/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M244),\"\",'Input|Fee Based|EGX'!M244)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M242)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N244),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N242*'Input|Fee Based|EGX'!O244*'Input|Fee Based|EGX'!P244/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q244),\"\",'Input|Fee Based|EGX'!Q244)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P242)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R244),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q242*'Input|Fee Based|EGX'!S244*'Input|Fee Based|EGX'!T244/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V244),\"\",'Input|Fee Based|EGX'!$V244)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U242)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W244),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V242*'Input|Fee Based|EGX'!X244*'Input|Fee Based|EGX'!Y244/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V242*'Input|Fee Based|EGX'!X244*'Input|Fee Based|EGX'!Z244/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA244),\"\",'Input|Fee Based|EGX'!$AA244)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z242)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB244),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA242*'Input|Fee Based|EGX'!AC244*'Input|Fee Based|EGX'!AD244/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA242*'Input|Fee Based|EGX'!AC244*'Input|Fee Based|EGX'!AE244/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF244),\"\",'Input|Fee Based|EGX'!$AF244)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE242)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG244),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF242*'Input|Fee Based|EGX'!AH244*'Input|Fee Based|EGX'!AI244/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF242*'Input|Fee Based|EGX'!AH244*'Input|Fee Based|EGX'!AJ244/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK244),\"\",'Input|Fee Based|EGX'!$AK244)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ242)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL244),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK242*'Input|Fee Based|EGX'!AM244*'Input|Fee Based|EGX'!AN244/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK242*'Input|Fee Based|EGX'!AM244*'Input|Fee Based|EGX'!AO244/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ244*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR244*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS244*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT244*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV242*'Input|Fee Based|EGX'!AV244","v":0},{"$f":"$AV242*'Input|Fee Based|EGX'!AW244","v":0},{"$f":"$AV242*'Input|Fee Based|EGX'!AX244","v":0},{"$f":"SUM($AV242,$AX242:$AZ242)*'Input|Fee Based|EGX'!$AY244","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B245),\"\",'Input|Fee Based|EGX'!B245)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C245),\"\",'Input|Fee Based|EGX'!C245)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D245),\"\",'Input|Fee Based|EGX'!D245)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E245),\"\",'Input|Fee Based|EGX'!E245)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F245),\"\",'Input|Fee Based|EGX'!F245)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G245),\"\",'Input|Fee Based|EGX'!G245)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I245),\"\",'Input|Fee Based|EGX'!I245)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J243)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J245),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K243*'Input|Fee Based|EGX'!K245*'Input|Fee Based|EGX'!L245/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M245),\"\",'Input|Fee Based|EGX'!M245)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M243)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N245),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N243*'Input|Fee Based|EGX'!O245*'Input|Fee Based|EGX'!P245/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q245),\"\",'Input|Fee Based|EGX'!Q245)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P243)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R245),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q243*'Input|Fee Based|EGX'!S245*'Input|Fee Based|EGX'!T245/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V245),\"\",'Input|Fee Based|EGX'!$V245)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U243)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W245),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V243*'Input|Fee Based|EGX'!X245*'Input|Fee Based|EGX'!Y245/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V243*'Input|Fee Based|EGX'!X245*'Input|Fee Based|EGX'!Z245/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA245),\"\",'Input|Fee Based|EGX'!$AA245)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z243)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB245),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA243*'Input|Fee Based|EGX'!AC245*'Input|Fee Based|EGX'!AD245/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA243*'Input|Fee Based|EGX'!AC245*'Input|Fee Based|EGX'!AE245/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF245),\"\",'Input|Fee Based|EGX'!$AF245)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE243)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG245),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF243*'Input|Fee Based|EGX'!AH245*'Input|Fee Based|EGX'!AI245/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF243*'Input|Fee Based|EGX'!AH245*'Input|Fee Based|EGX'!AJ245/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK245),\"\",'Input|Fee Based|EGX'!$AK245)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ243)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL245),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK243*'Input|Fee Based|EGX'!AM245*'Input|Fee Based|EGX'!AN245/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK243*'Input|Fee Based|EGX'!AM245*'Input|Fee Based|EGX'!AO245/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ245*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR245*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS245*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT245*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV243*'Input|Fee Based|EGX'!AV245","v":0},{"$f":"$AV243*'Input|Fee Based|EGX'!AW245","v":0},{"$f":"$AV243*'Input|Fee Based|EGX'!AX245","v":0},{"$f":"SUM($AV243,$AX243:$AZ243)*'Input|Fee Based|EGX'!$AY245","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B246),\"\",'Input|Fee Based|EGX'!B246)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C246),\"\",'Input|Fee Based|EGX'!C246)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D246),\"\",'Input|Fee Based|EGX'!D246)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E246),\"\",'Input|Fee Based|EGX'!E246)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F246),\"\",'Input|Fee Based|EGX'!F246)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G246),\"\",'Input|Fee Based|EGX'!G246)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I246),\"\",'Input|Fee Based|EGX'!I246)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J244)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J246),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K244*'Input|Fee Based|EGX'!K246*'Input|Fee Based|EGX'!L246/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M246),\"\",'Input|Fee Based|EGX'!M246)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M244)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N246),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N244*'Input|Fee Based|EGX'!O246*'Input|Fee Based|EGX'!P246/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q246),\"\",'Input|Fee Based|EGX'!Q246)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P244)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R246),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q244*'Input|Fee Based|EGX'!S246*'Input|Fee Based|EGX'!T246/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V246),\"\",'Input|Fee Based|EGX'!$V246)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U244)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W246),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V244*'Input|Fee Based|EGX'!X246*'Input|Fee Based|EGX'!Y246/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V244*'Input|Fee Based|EGX'!X246*'Input|Fee Based|EGX'!Z246/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA246),\"\",'Input|Fee Based|EGX'!$AA246)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z244)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB246),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA244*'Input|Fee Based|EGX'!AC246*'Input|Fee Based|EGX'!AD246/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA244*'Input|Fee Based|EGX'!AC246*'Input|Fee Based|EGX'!AE246/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF246),\"\",'Input|Fee Based|EGX'!$AF246)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE244)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG246),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF244*'Input|Fee Based|EGX'!AH246*'Input|Fee Based|EGX'!AI246/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF244*'Input|Fee Based|EGX'!AH246*'Input|Fee Based|EGX'!AJ246/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK246),\"\",'Input|Fee Based|EGX'!$AK246)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ244)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL246),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK244*'Input|Fee Based|EGX'!AM246*'Input|Fee Based|EGX'!AN246/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK244*'Input|Fee Based|EGX'!AM246*'Input|Fee Based|EGX'!AO246/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ246*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR246*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS246*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT246*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV244*'Input|Fee Based|EGX'!AV246","v":0},{"$f":"$AV244*'Input|Fee Based|EGX'!AW246","v":0},{"$f":"$AV244*'Input|Fee Based|EGX'!AX246","v":0},{"$f":"SUM($AV244,$AX244:$AZ244)*'Input|Fee Based|EGX'!$AY246","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B247),\"\",'Input|Fee Based|EGX'!B247)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C247),\"\",'Input|Fee Based|EGX'!C247)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D247),\"\",'Input|Fee Based|EGX'!D247)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E247),\"\",'Input|Fee Based|EGX'!E247)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F247),\"\",'Input|Fee Based|EGX'!F247)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G247),\"\",'Input|Fee Based|EGX'!G247)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I247),\"\",'Input|Fee Based|EGX'!I247)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J245)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J247),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K245*'Input|Fee Based|EGX'!K247*'Input|Fee Based|EGX'!L247/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M247),\"\",'Input|Fee Based|EGX'!M247)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M245)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N247),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N245*'Input|Fee Based|EGX'!O247*'Input|Fee Based|EGX'!P247/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q247),\"\",'Input|Fee Based|EGX'!Q247)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P245)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R247),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q245*'Input|Fee Based|EGX'!S247*'Input|Fee Based|EGX'!T247/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V247),\"\",'Input|Fee Based|EGX'!$V247)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U245)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W247),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V245*'Input|Fee Based|EGX'!X247*'Input|Fee Based|EGX'!Y247/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V245*'Input|Fee Based|EGX'!X247*'Input|Fee Based|EGX'!Z247/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA247),\"\",'Input|Fee Based|EGX'!$AA247)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z245)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB247),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA245*'Input|Fee Based|EGX'!AC247*'Input|Fee Based|EGX'!AD247/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA245*'Input|Fee Based|EGX'!AC247*'Input|Fee Based|EGX'!AE247/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF247),\"\",'Input|Fee Based|EGX'!$AF247)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE245)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG247),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF245*'Input|Fee Based|EGX'!AH247*'Input|Fee Based|EGX'!AI247/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF245*'Input|Fee Based|EGX'!AH247*'Input|Fee Based|EGX'!AJ247/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK247),\"\",'Input|Fee Based|EGX'!$AK247)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ245)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL247),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK245*'Input|Fee Based|EGX'!AM247*'Input|Fee Based|EGX'!AN247/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK245*'Input|Fee Based|EGX'!AM247*'Input|Fee Based|EGX'!AO247/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ247*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR247*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS247*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT247*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV245*'Input|Fee Based|EGX'!AV247","v":0},{"$f":"$AV245*'Input|Fee Based|EGX'!AW247","v":0},{"$f":"$AV245*'Input|Fee Based|EGX'!AX247","v":0},{"$f":"SUM($AV245,$AX245:$AZ245)*'Input|Fee Based|EGX'!$AY247","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B248),\"\",'Input|Fee Based|EGX'!B248)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C248),\"\",'Input|Fee Based|EGX'!C248)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D248),\"\",'Input|Fee Based|EGX'!D248)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E248),\"\",'Input|Fee Based|EGX'!E248)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F248),\"\",'Input|Fee Based|EGX'!F248)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G248),\"\",'Input|Fee Based|EGX'!G248)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I248),\"\",'Input|Fee Based|EGX'!I248)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J246)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J248),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K246*'Input|Fee Based|EGX'!K248*'Input|Fee Based|EGX'!L248/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M248),\"\",'Input|Fee Based|EGX'!M248)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M246)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N248),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N246*'Input|Fee Based|EGX'!O248*'Input|Fee Based|EGX'!P248/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q248),\"\",'Input|Fee Based|EGX'!Q248)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P246)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R248),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q246*'Input|Fee Based|EGX'!S248*'Input|Fee Based|EGX'!T248/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V248),\"\",'Input|Fee Based|EGX'!$V248)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U246)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W248),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V246*'Input|Fee Based|EGX'!X248*'Input|Fee Based|EGX'!Y248/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V246*'Input|Fee Based|EGX'!X248*'Input|Fee Based|EGX'!Z248/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA248),\"\",'Input|Fee Based|EGX'!$AA248)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z246)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB248),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA246*'Input|Fee Based|EGX'!AC248*'Input|Fee Based|EGX'!AD248/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA246*'Input|Fee Based|EGX'!AC248*'Input|Fee Based|EGX'!AE248/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF248),\"\",'Input|Fee Based|EGX'!$AF248)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE246)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG248),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF246*'Input|Fee Based|EGX'!AH248*'Input|Fee Based|EGX'!AI248/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF246*'Input|Fee Based|EGX'!AH248*'Input|Fee Based|EGX'!AJ248/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK248),\"\",'Input|Fee Based|EGX'!$AK248)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ246)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL248),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK246*'Input|Fee Based|EGX'!AM248*'Input|Fee Based|EGX'!AN248/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK246*'Input|Fee Based|EGX'!AM248*'Input|Fee Based|EGX'!AO248/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ248*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR248*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS248*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT248*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV246*'Input|Fee Based|EGX'!AV248","v":0},{"$f":"$AV246*'Input|Fee Based|EGX'!AW248","v":0},{"$f":"$AV246*'Input|Fee Based|EGX'!AX248","v":0},{"$f":"SUM($AV246,$AX246:$AZ246)*'Input|Fee Based|EGX'!$AY248","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B249),\"\",'Input|Fee Based|EGX'!B249)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C249),\"\",'Input|Fee Based|EGX'!C249)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D249),\"\",'Input|Fee Based|EGX'!D249)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E249),\"\",'Input|Fee Based|EGX'!E249)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F249),\"\",'Input|Fee Based|EGX'!F249)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G249),\"\",'Input|Fee Based|EGX'!G249)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I249),\"\",'Input|Fee Based|EGX'!I249)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J247)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J249),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K247*'Input|Fee Based|EGX'!K249*'Input|Fee Based|EGX'!L249/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M249),\"\",'Input|Fee Based|EGX'!M249)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M247)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N249),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N247*'Input|Fee Based|EGX'!O249*'Input|Fee Based|EGX'!P249/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q249),\"\",'Input|Fee Based|EGX'!Q249)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P247)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R249),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q247*'Input|Fee Based|EGX'!S249*'Input|Fee Based|EGX'!T249/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V249),\"\",'Input|Fee Based|EGX'!$V249)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U247)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W249),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V247*'Input|Fee Based|EGX'!X249*'Input|Fee Based|EGX'!Y249/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V247*'Input|Fee Based|EGX'!X249*'Input|Fee Based|EGX'!Z249/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA249),\"\",'Input|Fee Based|EGX'!$AA249)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z247)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB249),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA247*'Input|Fee Based|EGX'!AC249*'Input|Fee Based|EGX'!AD249/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA247*'Input|Fee Based|EGX'!AC249*'Input|Fee Based|EGX'!AE249/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF249),\"\",'Input|Fee Based|EGX'!$AF249)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE247)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG249),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF247*'Input|Fee Based|EGX'!AH249*'Input|Fee Based|EGX'!AI249/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF247*'Input|Fee Based|EGX'!AH249*'Input|Fee Based|EGX'!AJ249/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK249),\"\",'Input|Fee Based|EGX'!$AK249)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ247)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL249),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK247*'Input|Fee Based|EGX'!AM249*'Input|Fee Based|EGX'!AN249/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK247*'Input|Fee Based|EGX'!AM249*'Input|Fee Based|EGX'!AO249/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ249*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR249*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS249*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT249*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV247*'Input|Fee Based|EGX'!AV249","v":0},{"$f":"$AV247*'Input|Fee Based|EGX'!AW249","v":0},{"$f":"$AV247*'Input|Fee Based|EGX'!AX249","v":0},{"$f":"SUM($AV247,$AX247:$AZ247)*'Input|Fee Based|EGX'!$AY249","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B250),\"\",'Input|Fee Based|EGX'!B250)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C250),\"\",'Input|Fee Based|EGX'!C250)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D250),\"\",'Input|Fee Based|EGX'!D250)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E250),\"\",'Input|Fee Based|EGX'!E250)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F250),\"\",'Input|Fee Based|EGX'!F250)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G250),\"\",'Input|Fee Based|EGX'!G250)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I250),\"\",'Input|Fee Based|EGX'!I250)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J248)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J250),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K248*'Input|Fee Based|EGX'!K250*'Input|Fee Based|EGX'!L250/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M250),\"\",'Input|Fee Based|EGX'!M250)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M248)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N250),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N248*'Input|Fee Based|EGX'!O250*'Input|Fee Based|EGX'!P250/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q250),\"\",'Input|Fee Based|EGX'!Q250)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P248)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R250),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q248*'Input|Fee Based|EGX'!S250*'Input|Fee Based|EGX'!T250/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V250),\"\",'Input|Fee Based|EGX'!$V250)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U248)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W250),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V248*'Input|Fee Based|EGX'!X250*'Input|Fee Based|EGX'!Y250/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V248*'Input|Fee Based|EGX'!X250*'Input|Fee Based|EGX'!Z250/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA250),\"\",'Input|Fee Based|EGX'!$AA250)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z248)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB250),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA248*'Input|Fee Based|EGX'!AC250*'Input|Fee Based|EGX'!AD250/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA248*'Input|Fee Based|EGX'!AC250*'Input|Fee Based|EGX'!AE250/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF250),\"\",'Input|Fee Based|EGX'!$AF250)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE248)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG250),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF248*'Input|Fee Based|EGX'!AH250*'Input|Fee Based|EGX'!AI250/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF248*'Input|Fee Based|EGX'!AH250*'Input|Fee Based|EGX'!AJ250/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK250),\"\",'Input|Fee Based|EGX'!$AK250)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ248)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL250),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK248*'Input|Fee Based|EGX'!AM250*'Input|Fee Based|EGX'!AN250/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK248*'Input|Fee Based|EGX'!AM250*'Input|Fee Based|EGX'!AO250/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ250*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR250*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS250*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT250*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV248*'Input|Fee Based|EGX'!AV250","v":0},{"$f":"$AV248*'Input|Fee Based|EGX'!AW250","v":0},{"$f":"$AV248*'Input|Fee Based|EGX'!AX250","v":0},{"$f":"SUM($AV248,$AX248:$AZ248)*'Input|Fee Based|EGX'!$AY250","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B251),\"\",'Input|Fee Based|EGX'!B251)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C251),\"\",'Input|Fee Based|EGX'!C251)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D251),\"\",'Input|Fee Based|EGX'!D251)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E251),\"\",'Input|Fee Based|EGX'!E251)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F251),\"\",'Input|Fee Based|EGX'!F251)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G251),\"\",'Input|Fee Based|EGX'!G251)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I251),\"\",'Input|Fee Based|EGX'!I251)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J249)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J251),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K249*'Input|Fee Based|EGX'!K251*'Input|Fee Based|EGX'!L251/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M251),\"\",'Input|Fee Based|EGX'!M251)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M249)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N251),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N249*'Input|Fee Based|EGX'!O251*'Input|Fee Based|EGX'!P251/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q251),\"\",'Input|Fee Based|EGX'!Q251)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P249)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R251),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q249*'Input|Fee Based|EGX'!S251*'Input|Fee Based|EGX'!T251/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V251),\"\",'Input|Fee Based|EGX'!$V251)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U249)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W251),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V249*'Input|Fee Based|EGX'!X251*'Input|Fee Based|EGX'!Y251/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V249*'Input|Fee Based|EGX'!X251*'Input|Fee Based|EGX'!Z251/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA251),\"\",'Input|Fee Based|EGX'!$AA251)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z249)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB251),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA249*'Input|Fee Based|EGX'!AC251*'Input|Fee Based|EGX'!AD251/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA249*'Input|Fee Based|EGX'!AC251*'Input|Fee Based|EGX'!AE251/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF251),\"\",'Input|Fee Based|EGX'!$AF251)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE249)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG251),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF249*'Input|Fee Based|EGX'!AH251*'Input|Fee Based|EGX'!AI251/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF249*'Input|Fee Based|EGX'!AH251*'Input|Fee Based|EGX'!AJ251/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK251),\"\",'Input|Fee Based|EGX'!$AK251)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ249)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL251),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK249*'Input|Fee Based|EGX'!AM251*'Input|Fee Based|EGX'!AN251/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK249*'Input|Fee Based|EGX'!AM251*'Input|Fee Based|EGX'!AO251/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ251*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR251*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS251*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT251*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV249*'Input|Fee Based|EGX'!AV251","v":0},{"$f":"$AV249*'Input|Fee Based|EGX'!AW251","v":0},{"$f":"$AV249*'Input|Fee Based|EGX'!AX251","v":0},{"$f":"SUM($AV249,$AX249:$AZ249)*'Input|Fee Based|EGX'!$AY251","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B252),\"\",'Input|Fee Based|EGX'!B252)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C252),\"\",'Input|Fee Based|EGX'!C252)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D252),\"\",'Input|Fee Based|EGX'!D252)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E252),\"\",'Input|Fee Based|EGX'!E252)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F252),\"\",'Input|Fee Based|EGX'!F252)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G252),\"\",'Input|Fee Based|EGX'!G252)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I252),\"\",'Input|Fee Based|EGX'!I252)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J250)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J252),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K250*'Input|Fee Based|EGX'!K252*'Input|Fee Based|EGX'!L252/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M252),\"\",'Input|Fee Based|EGX'!M252)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M250)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N252),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N250*'Input|Fee Based|EGX'!O252*'Input|Fee Based|EGX'!P252/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q252),\"\",'Input|Fee Based|EGX'!Q252)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P250)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R252),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q250*'Input|Fee Based|EGX'!S252*'Input|Fee Based|EGX'!T252/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V252),\"\",'Input|Fee Based|EGX'!$V252)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U250)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W252),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V250*'Input|Fee Based|EGX'!X252*'Input|Fee Based|EGX'!Y252/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V250*'Input|Fee Based|EGX'!X252*'Input|Fee Based|EGX'!Z252/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA252),\"\",'Input|Fee Based|EGX'!$AA252)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z250)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB252),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA250*'Input|Fee Based|EGX'!AC252*'Input|Fee Based|EGX'!AD252/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA250*'Input|Fee Based|EGX'!AC252*'Input|Fee Based|EGX'!AE252/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF252),\"\",'Input|Fee Based|EGX'!$AF252)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE250)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG252),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF250*'Input|Fee Based|EGX'!AH252*'Input|Fee Based|EGX'!AI252/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF250*'Input|Fee Based|EGX'!AH252*'Input|Fee Based|EGX'!AJ252/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK252),\"\",'Input|Fee Based|EGX'!$AK252)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ250)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL252),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK250*'Input|Fee Based|EGX'!AM252*'Input|Fee Based|EGX'!AN252/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK250*'Input|Fee Based|EGX'!AM252*'Input|Fee Based|EGX'!AO252/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ252*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR252*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS252*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT252*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV250*'Input|Fee Based|EGX'!AV252","v":0},{"$f":"$AV250*'Input|Fee Based|EGX'!AW252","v":0},{"$f":"$AV250*'Input|Fee Based|EGX'!AX252","v":0},{"$f":"SUM($AV250,$AX250:$AZ250)*'Input|Fee Based|EGX'!$AY252","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B253),\"\",'Input|Fee Based|EGX'!B253)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C253),\"\",'Input|Fee Based|EGX'!C253)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D253),\"\",'Input|Fee Based|EGX'!D253)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E253),\"\",'Input|Fee Based|EGX'!E253)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F253),\"\",'Input|Fee Based|EGX'!F253)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G253),\"\",'Input|Fee Based|EGX'!G253)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I253),\"\",'Input|Fee Based|EGX'!I253)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J251)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J253),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K251*'Input|Fee Based|EGX'!K253*'Input|Fee Based|EGX'!L253/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M253),\"\",'Input|Fee Based|EGX'!M253)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M251)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N253),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N251*'Input|Fee Based|EGX'!O253*'Input|Fee Based|EGX'!P253/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q253),\"\",'Input|Fee Based|EGX'!Q253)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P251)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R253),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q251*'Input|Fee Based|EGX'!S253*'Input|Fee Based|EGX'!T253/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V253),\"\",'Input|Fee Based|EGX'!$V253)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U251)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W253),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V251*'Input|Fee Based|EGX'!X253*'Input|Fee Based|EGX'!Y253/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V251*'Input|Fee Based|EGX'!X253*'Input|Fee Based|EGX'!Z253/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA253),\"\",'Input|Fee Based|EGX'!$AA253)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z251)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB253),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA251*'Input|Fee Based|EGX'!AC253*'Input|Fee Based|EGX'!AD253/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA251*'Input|Fee Based|EGX'!AC253*'Input|Fee Based|EGX'!AE253/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF253),\"\",'Input|Fee Based|EGX'!$AF253)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE251)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG253),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF251*'Input|Fee Based|EGX'!AH253*'Input|Fee Based|EGX'!AI253/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF251*'Input|Fee Based|EGX'!AH253*'Input|Fee Based|EGX'!AJ253/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK253),\"\",'Input|Fee Based|EGX'!$AK253)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ251)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL253),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK251*'Input|Fee Based|EGX'!AM253*'Input|Fee Based|EGX'!AN253/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK251*'Input|Fee Based|EGX'!AM253*'Input|Fee Based|EGX'!AO253/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ253*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR253*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS253*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT253*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV251*'Input|Fee Based|EGX'!AV253","v":0},{"$f":"$AV251*'Input|Fee Based|EGX'!AW253","v":0},{"$f":"$AV251*'Input|Fee Based|EGX'!AX253","v":0},{"$f":"SUM($AV251,$AX251:$AZ251)*'Input|Fee Based|EGX'!$AY253","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B254),\"\",'Input|Fee Based|EGX'!B254)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C254),\"\",'Input|Fee Based|EGX'!C254)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D254),\"\",'Input|Fee Based|EGX'!D254)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E254),\"\",'Input|Fee Based|EGX'!E254)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F254),\"\",'Input|Fee Based|EGX'!F254)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G254),\"\",'Input|Fee Based|EGX'!G254)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I254),\"\",'Input|Fee Based|EGX'!I254)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J252)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J254),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K252*'Input|Fee Based|EGX'!K254*'Input|Fee Based|EGX'!L254/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M254),\"\",'Input|Fee Based|EGX'!M254)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M252)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N254),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N252*'Input|Fee Based|EGX'!O254*'Input|Fee Based|EGX'!P254/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q254),\"\",'Input|Fee Based|EGX'!Q254)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P252)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R254),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q252*'Input|Fee Based|EGX'!S254*'Input|Fee Based|EGX'!T254/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V254),\"\",'Input|Fee Based|EGX'!$V254)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U252)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W254),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V252*'Input|Fee Based|EGX'!X254*'Input|Fee Based|EGX'!Y254/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V252*'Input|Fee Based|EGX'!X254*'Input|Fee Based|EGX'!Z254/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA254),\"\",'Input|Fee Based|EGX'!$AA254)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z252)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB254),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA252*'Input|Fee Based|EGX'!AC254*'Input|Fee Based|EGX'!AD254/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA252*'Input|Fee Based|EGX'!AC254*'Input|Fee Based|EGX'!AE254/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF254),\"\",'Input|Fee Based|EGX'!$AF254)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE252)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG254),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF252*'Input|Fee Based|EGX'!AH254*'Input|Fee Based|EGX'!AI254/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF252*'Input|Fee Based|EGX'!AH254*'Input|Fee Based|EGX'!AJ254/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK254),\"\",'Input|Fee Based|EGX'!$AK254)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ252)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL254),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK252*'Input|Fee Based|EGX'!AM254*'Input|Fee Based|EGX'!AN254/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK252*'Input|Fee Based|EGX'!AM254*'Input|Fee Based|EGX'!AO254/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ254*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR254*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS254*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT254*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV252*'Input|Fee Based|EGX'!AV254","v":0},{"$f":"$AV252*'Input|Fee Based|EGX'!AW254","v":0},{"$f":"$AV252*'Input|Fee Based|EGX'!AX254","v":0},{"$f":"SUM($AV252,$AX252:$AZ252)*'Input|Fee Based|EGX'!$AY254","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B255),\"\",'Input|Fee Based|EGX'!B255)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C255),\"\",'Input|Fee Based|EGX'!C255)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D255),\"\",'Input|Fee Based|EGX'!D255)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E255),\"\",'Input|Fee Based|EGX'!E255)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F255),\"\",'Input|Fee Based|EGX'!F255)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G255),\"\",'Input|Fee Based|EGX'!G255)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I255),\"\",'Input|Fee Based|EGX'!I255)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J253)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J255),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K253*'Input|Fee Based|EGX'!K255*'Input|Fee Based|EGX'!L255/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M255),\"\",'Input|Fee Based|EGX'!M255)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M253)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N255),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N253*'Input|Fee Based|EGX'!O255*'Input|Fee Based|EGX'!P255/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q255),\"\",'Input|Fee Based|EGX'!Q255)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P253)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R255),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q253*'Input|Fee Based|EGX'!S255*'Input|Fee Based|EGX'!T255/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V255),\"\",'Input|Fee Based|EGX'!$V255)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U253)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W255),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V253*'Input|Fee Based|EGX'!X255*'Input|Fee Based|EGX'!Y255/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V253*'Input|Fee Based|EGX'!X255*'Input|Fee Based|EGX'!Z255/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA255),\"\",'Input|Fee Based|EGX'!$AA255)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z253)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB255),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA253*'Input|Fee Based|EGX'!AC255*'Input|Fee Based|EGX'!AD255/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA253*'Input|Fee Based|EGX'!AC255*'Input|Fee Based|EGX'!AE255/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF255),\"\",'Input|Fee Based|EGX'!$AF255)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE253)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG255),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF253*'Input|Fee Based|EGX'!AH255*'Input|Fee Based|EGX'!AI255/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF253*'Input|Fee Based|EGX'!AH255*'Input|Fee Based|EGX'!AJ255/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK255),\"\",'Input|Fee Based|EGX'!$AK255)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ253)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL255),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK253*'Input|Fee Based|EGX'!AM255*'Input|Fee Based|EGX'!AN255/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK253*'Input|Fee Based|EGX'!AM255*'Input|Fee Based|EGX'!AO255/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ255*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR255*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS255*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT255*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV253*'Input|Fee Based|EGX'!AV255","v":0},{"$f":"$AV253*'Input|Fee Based|EGX'!AW255","v":0},{"$f":"$AV253*'Input|Fee Based|EGX'!AX255","v":0},{"$f":"SUM($AV253,$AX253:$AZ253)*'Input|Fee Based|EGX'!$AY255","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B256),\"\",'Input|Fee Based|EGX'!B256)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C256),\"\",'Input|Fee Based|EGX'!C256)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D256),\"\",'Input|Fee Based|EGX'!D256)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E256),\"\",'Input|Fee Based|EGX'!E256)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F256),\"\",'Input|Fee Based|EGX'!F256)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G256),\"\",'Input|Fee Based|EGX'!G256)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I256),\"\",'Input|Fee Based|EGX'!I256)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J254)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J256),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K254*'Input|Fee Based|EGX'!K256*'Input|Fee Based|EGX'!L256/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M256),\"\",'Input|Fee Based|EGX'!M256)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M254)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N256),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N254*'Input|Fee Based|EGX'!O256*'Input|Fee Based|EGX'!P256/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q256),\"\",'Input|Fee Based|EGX'!Q256)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P254)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R256),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q254*'Input|Fee Based|EGX'!S256*'Input|Fee Based|EGX'!T256/'Input|Setup'!$E$19,0)","v":0},{"$f":"L254+O254+R254","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V256),\"\",'Input|Fee Based|EGX'!$V256)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U254)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W256),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V254*'Input|Fee Based|EGX'!X256*'Input|Fee Based|EGX'!Y256/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V254*'Input|Fee Based|EGX'!X256*'Input|Fee Based|EGX'!Z256/'Input|Setup'!$E$19,0)","v":0},{"$f":"W254+X254","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA256),\"\",'Input|Fee Based|EGX'!$AA256)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z254)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB256),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA254*'Input|Fee Based|EGX'!AC256*'Input|Fee Based|EGX'!AD256/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA254*'Input|Fee Based|EGX'!AC256*'Input|Fee Based|EGX'!AE256/'Input|Setup'!$E$19,0)","v":0},{"$f":"AB254+AC254","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF256),\"\",'Input|Fee Based|EGX'!$AF256)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE254)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG256),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF254*'Input|Fee Based|EGX'!AH256*'Input|Fee Based|EGX'!AI256/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF254*'Input|Fee Based|EGX'!AH256*'Input|Fee Based|EGX'!AJ256/'Input|Setup'!$E$19,0)","v":0},{"$f":"AG254+AH254","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK256),\"\",'Input|Fee Based|EGX'!$AK256)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ254)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL256),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK254*'Input|Fee Based|EGX'!AM256*'Input|Fee Based|EGX'!AN256/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK254*'Input|Fee Based|EGX'!AM256*'Input|Fee Based|EGX'!AO256/'Input|Setup'!$E$19,0)","v":0},{"$f":"AL254+AM254","v":0},{"$f":"Y254+AD254+AI254+AN254","v":0},0,{"$f":"'Input|Fee Based|EGX'!AQ256*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR256*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS256*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT256*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV254*'Input|Fee Based|EGX'!AV256","v":0},{"$f":"$AV254*'Input|Fee Based|EGX'!AW256","v":0},{"$f":"$AV254*'Input|Fee Based|EGX'!AX256","v":0},{"$f":"SUM($AV254,$AX254:$AZ254)*'Input|Fee Based|EGX'!$AY256","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B257),\"\",'Input|Fee Based|EGX'!B257)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C257),\"\",'Input|Fee Based|EGX'!C257)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D257),\"\",'Input|Fee Based|EGX'!D257)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E257),\"\",'Input|Fee Based|EGX'!E257)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F257),\"\",'Input|Fee Based|EGX'!F257)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G257),\"\",'Input|Fee Based|EGX'!G257)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I257),\"\",'Input|Fee Based|EGX'!I257)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J255)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J257),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K255*'Input|Fee Based|EGX'!K257*'Input|Fee Based|EGX'!L257/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M257),\"\",'Input|Fee Based|EGX'!M257)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M255)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N257),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N255*'Input|Fee Based|EGX'!O257*'Input|Fee Based|EGX'!P257/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q257),\"\",'Input|Fee Based|EGX'!Q257)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P255)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R257),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q255*'Input|Fee Based|EGX'!S257*'Input|Fee Based|EGX'!T257/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V257),\"\",'Input|Fee Based|EGX'!$V257)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U255)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W257),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V255*'Input|Fee Based|EGX'!X257*'Input|Fee Based|EGX'!Y257/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V255*'Input|Fee Based|EGX'!X257*'Input|Fee Based|EGX'!Z257/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA257),\"\",'Input|Fee Based|EGX'!$AA257)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z255)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB257),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA255*'Input|Fee Based|EGX'!AC257*'Input|Fee Based|EGX'!AD257/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA255*'Input|Fee Based|EGX'!AC257*'Input|Fee Based|EGX'!AE257/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF257),\"\",'Input|Fee Based|EGX'!$AF257)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE255)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG257),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF255*'Input|Fee Based|EGX'!AH257*'Input|Fee Based|EGX'!AI257/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF255*'Input|Fee Based|EGX'!AH257*'Input|Fee Based|EGX'!AJ257/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK257),\"\",'Input|Fee Based|EGX'!$AK257)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ255)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL257),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK255*'Input|Fee Based|EGX'!AM257*'Input|Fee Based|EGX'!AN257/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK255*'Input|Fee Based|EGX'!AM257*'Input|Fee Based|EGX'!AO257/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ257*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR257*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS257*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT257*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV255*'Input|Fee Based|EGX'!AV257","v":0},{"$f":"$AV255*'Input|Fee Based|EGX'!AW257","v":0},{"$f":"$AV255*'Input|Fee Based|EGX'!AX257","v":0},{"$f":"SUM($AV255,$AX255:$AZ255)*'Input|Fee Based|EGX'!$AY257","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B258),\"\",'Input|Fee Based|EGX'!B258)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C258),\"\",'Input|Fee Based|EGX'!C258)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D258),\"\",'Input|Fee Based|EGX'!D258)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E258),\"\",'Input|Fee Based|EGX'!E258)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F258),\"\",'Input|Fee Based|EGX'!F258)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G258),\"\",'Input|Fee Based|EGX'!G258)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I258),\"\",'Input|Fee Based|EGX'!I258)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J256)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J258),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K256*'Input|Fee Based|EGX'!K258*'Input|Fee Based|EGX'!L258/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M258),\"\",'Input|Fee Based|EGX'!M258)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M256)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N258),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N256*'Input|Fee Based|EGX'!O258*'Input|Fee Based|EGX'!P258/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q258),\"\",'Input|Fee Based|EGX'!Q258)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P256)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R258),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q256*'Input|Fee Based|EGX'!S258*'Input|Fee Based|EGX'!T258/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V258),\"\",'Input|Fee Based|EGX'!$V258)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U256)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W258),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V256*'Input|Fee Based|EGX'!X258*'Input|Fee Based|EGX'!Y258/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V256*'Input|Fee Based|EGX'!X258*'Input|Fee Based|EGX'!Z258/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA258),\"\",'Input|Fee Based|EGX'!$AA258)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z256)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB258),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA256*'Input|Fee Based|EGX'!AC258*'Input|Fee Based|EGX'!AD258/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA256*'Input|Fee Based|EGX'!AC258*'Input|Fee Based|EGX'!AE258/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF258),\"\",'Input|Fee Based|EGX'!$AF258)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE256)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG258),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF256*'Input|Fee Based|EGX'!AH258*'Input|Fee Based|EGX'!AI258/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF256*'Input|Fee Based|EGX'!AH258*'Input|Fee Based|EGX'!AJ258/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK258),\"\",'Input|Fee Based|EGX'!$AK258)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ256)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL258),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK256*'Input|Fee Based|EGX'!AM258*'Input|Fee Based|EGX'!AN258/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK256*'Input|Fee Based|EGX'!AM258*'Input|Fee Based|EGX'!AO258/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ258*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR258*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS258*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT258*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV256*'Input|Fee Based|EGX'!AV258","v":0},{"$f":"$AV256*'Input|Fee Based|EGX'!AW258","v":0},{"$f":"$AV256*'Input|Fee Based|EGX'!AX258","v":0},{"$f":"SUM($AV256,$AX256:$AZ256)*'Input|Fee Based|EGX'!$AY258","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B259),\"\",'Input|Fee Based|EGX'!B259)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C259),\"\",'Input|Fee Based|EGX'!C259)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D259),\"\",'Input|Fee Based|EGX'!D259)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E259),\"\",'Input|Fee Based|EGX'!E259)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F259),\"\",'Input|Fee Based|EGX'!F259)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G259),\"\",'Input|Fee Based|EGX'!G259)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I259),\"\",'Input|Fee Based|EGX'!I259)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J257)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J259),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K257*'Input|Fee Based|EGX'!K259*'Input|Fee Based|EGX'!L259/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M259),\"\",'Input|Fee Based|EGX'!M259)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M257)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N259),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N257*'Input|Fee Based|EGX'!O259*'Input|Fee Based|EGX'!P259/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q259),\"\",'Input|Fee Based|EGX'!Q259)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P257)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R259),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q257*'Input|Fee Based|EGX'!S259*'Input|Fee Based|EGX'!T259/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V259),\"\",'Input|Fee Based|EGX'!$V259)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U257)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W259),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V257*'Input|Fee Based|EGX'!X259*'Input|Fee Based|EGX'!Y259/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V257*'Input|Fee Based|EGX'!X259*'Input|Fee Based|EGX'!Z259/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA259),\"\",'Input|Fee Based|EGX'!$AA259)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z257)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB259),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA257*'Input|Fee Based|EGX'!AC259*'Input|Fee Based|EGX'!AD259/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA257*'Input|Fee Based|EGX'!AC259*'Input|Fee Based|EGX'!AE259/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF259),\"\",'Input|Fee Based|EGX'!$AF259)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE257)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG259),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF257*'Input|Fee Based|EGX'!AH259*'Input|Fee Based|EGX'!AI259/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF257*'Input|Fee Based|EGX'!AH259*'Input|Fee Based|EGX'!AJ259/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK259),\"\",'Input|Fee Based|EGX'!$AK259)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ257)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL259),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK257*'Input|Fee Based|EGX'!AM259*'Input|Fee Based|EGX'!AN259/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK257*'Input|Fee Based|EGX'!AM259*'Input|Fee Based|EGX'!AO259/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ259*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR259*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS259*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT259*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV257*'Input|Fee Based|EGX'!AV259","v":0},{"$f":"$AV257*'Input|Fee Based|EGX'!AW259","v":0},{"$f":"$AV257*'Input|Fee Based|EGX'!AX259","v":0},{"$f":"SUM($AV257,$AX257:$AZ257)*'Input|Fee Based|EGX'!$AY259","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B260),\"\",'Input|Fee Based|EGX'!B260)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C260),\"\",'Input|Fee Based|EGX'!C260)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D260),\"\",'Input|Fee Based|EGX'!D260)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E260),\"\",'Input|Fee Based|EGX'!E260)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F260),\"\",'Input|Fee Based|EGX'!F260)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G260),\"\",'Input|Fee Based|EGX'!G260)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I260),\"\",'Input|Fee Based|EGX'!I260)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J258)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J260),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K258*'Input|Fee Based|EGX'!K260*'Input|Fee Based|EGX'!L260/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M260),\"\",'Input|Fee Based|EGX'!M260)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M258)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N260),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N258*'Input|Fee Based|EGX'!O260*'Input|Fee Based|EGX'!P260/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q260),\"\",'Input|Fee Based|EGX'!Q260)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P258)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R260),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q258*'Input|Fee Based|EGX'!S260*'Input|Fee Based|EGX'!T260/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V260),\"\",'Input|Fee Based|EGX'!$V260)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U258)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W260),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V258*'Input|Fee Based|EGX'!X260*'Input|Fee Based|EGX'!Y260/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V258*'Input|Fee Based|EGX'!X260*'Input|Fee Based|EGX'!Z260/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA260),\"\",'Input|Fee Based|EGX'!$AA260)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z258)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB260),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA258*'Input|Fee Based|EGX'!AC260*'Input|Fee Based|EGX'!AD260/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA258*'Input|Fee Based|EGX'!AC260*'Input|Fee Based|EGX'!AE260/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF260),\"\",'Input|Fee Based|EGX'!$AF260)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE258)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG260),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF258*'Input|Fee Based|EGX'!AH260*'Input|Fee Based|EGX'!AI260/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF258*'Input|Fee Based|EGX'!AH260*'Input|Fee Based|EGX'!AJ260/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK260),\"\",'Input|Fee Based|EGX'!$AK260)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ258)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL260),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK258*'Input|Fee Based|EGX'!AM260*'Input|Fee Based|EGX'!AN260/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK258*'Input|Fee Based|EGX'!AM260*'Input|Fee Based|EGX'!AO260/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ260*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR260*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS260*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT260*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV258*'Input|Fee Based|EGX'!AV260","v":0},{"$f":"$AV258*'Input|Fee Based|EGX'!AW260","v":0},{"$f":"$AV258*'Input|Fee Based|EGX'!AX260","v":0},{"$f":"SUM($AV258,$AX258:$AZ258)*'Input|Fee Based|EGX'!$AY260","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B261),\"\",'Input|Fee Based|EGX'!B261)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C261),\"\",'Input|Fee Based|EGX'!C261)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D261),\"\",'Input|Fee Based|EGX'!D261)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E261),\"\",'Input|Fee Based|EGX'!E261)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F261),\"\",'Input|Fee Based|EGX'!F261)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G261),\"\",'Input|Fee Based|EGX'!G261)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I261),\"\",'Input|Fee Based|EGX'!I261)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J259)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J261),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K259*'Input|Fee Based|EGX'!K261*'Input|Fee Based|EGX'!L261/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M261),\"\",'Input|Fee Based|EGX'!M261)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M259)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N261),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N259*'Input|Fee Based|EGX'!O261*'Input|Fee Based|EGX'!P261/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q261),\"\",'Input|Fee Based|EGX'!Q261)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P259)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R261),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q259*'Input|Fee Based|EGX'!S261*'Input|Fee Based|EGX'!T261/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V261),\"\",'Input|Fee Based|EGX'!$V261)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U259)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W261),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V259*'Input|Fee Based|EGX'!X261*'Input|Fee Based|EGX'!Y261/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V259*'Input|Fee Based|EGX'!X261*'Input|Fee Based|EGX'!Z261/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA261),\"\",'Input|Fee Based|EGX'!$AA261)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z259)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB261),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA259*'Input|Fee Based|EGX'!AC261*'Input|Fee Based|EGX'!AD261/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA259*'Input|Fee Based|EGX'!AC261*'Input|Fee Based|EGX'!AE261/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF261),\"\",'Input|Fee Based|EGX'!$AF261)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE259)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG261),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF259*'Input|Fee Based|EGX'!AH261*'Input|Fee Based|EGX'!AI261/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF259*'Input|Fee Based|EGX'!AH261*'Input|Fee Based|EGX'!AJ261/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK261),\"\",'Input|Fee Based|EGX'!$AK261)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ259)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL261),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK259*'Input|Fee Based|EGX'!AM261*'Input|Fee Based|EGX'!AN261/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK259*'Input|Fee Based|EGX'!AM261*'Input|Fee Based|EGX'!AO261/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ261*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR261*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS261*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT261*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV259*'Input|Fee Based|EGX'!AV261","v":0},{"$f":"$AV259*'Input|Fee Based|EGX'!AW261","v":0},{"$f":"$AV259*'Input|Fee Based|EGX'!AX261","v":0},{"$f":"SUM($AV259,$AX259:$AZ259)*'Input|Fee Based|EGX'!$AY261","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B262),\"\",'Input|Fee Based|EGX'!B262)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C262),\"\",'Input|Fee Based|EGX'!C262)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D262),\"\",'Input|Fee Based|EGX'!D262)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E262),\"\",'Input|Fee Based|EGX'!E262)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F262),\"\",'Input|Fee Based|EGX'!F262)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G262),\"\",'Input|Fee Based|EGX'!G262)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I262),\"\",'Input|Fee Based|EGX'!I262)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J260)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J262),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K260*'Input|Fee Based|EGX'!K262*'Input|Fee Based|EGX'!L262/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M262),\"\",'Input|Fee Based|EGX'!M262)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M260)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N262),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N260*'Input|Fee Based|EGX'!O262*'Input|Fee Based|EGX'!P262/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q262),\"\",'Input|Fee Based|EGX'!Q262)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P260)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R262),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q260*'Input|Fee Based|EGX'!S262*'Input|Fee Based|EGX'!T262/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V262),\"\",'Input|Fee Based|EGX'!$V262)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U260)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W262),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V260*'Input|Fee Based|EGX'!X262*'Input|Fee Based|EGX'!Y262/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V260*'Input|Fee Based|EGX'!X262*'Input|Fee Based|EGX'!Z262/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA262),\"\",'Input|Fee Based|EGX'!$AA262)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z260)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB262),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA260*'Input|Fee Based|EGX'!AC262*'Input|Fee Based|EGX'!AD262/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA260*'Input|Fee Based|EGX'!AC262*'Input|Fee Based|EGX'!AE262/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF262),\"\",'Input|Fee Based|EGX'!$AF262)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE260)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG262),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF260*'Input|Fee Based|EGX'!AH262*'Input|Fee Based|EGX'!AI262/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF260*'Input|Fee Based|EGX'!AH262*'Input|Fee Based|EGX'!AJ262/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK262),\"\",'Input|Fee Based|EGX'!$AK262)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ260)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL262),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK260*'Input|Fee Based|EGX'!AM262*'Input|Fee Based|EGX'!AN262/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK260*'Input|Fee Based|EGX'!AM262*'Input|Fee Based|EGX'!AO262/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ262*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR262*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS262*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT262*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV260*'Input|Fee Based|EGX'!AV262","v":0},{"$f":"$AV260*'Input|Fee Based|EGX'!AW262","v":0},{"$f":"$AV260*'Input|Fee Based|EGX'!AX262","v":0},{"$f":"SUM($AV260,$AX260:$AZ260)*'Input|Fee Based|EGX'!$AY262","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B263),\"\",'Input|Fee Based|EGX'!B263)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C263),\"\",'Input|Fee Based|EGX'!C263)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D263),\"\",'Input|Fee Based|EGX'!D263)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E263),\"\",'Input|Fee Based|EGX'!E263)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F263),\"\",'Input|Fee Based|EGX'!F263)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G263),\"\",'Input|Fee Based|EGX'!G263)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I263),\"\",'Input|Fee Based|EGX'!I263)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J261)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J263),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K261*'Input|Fee Based|EGX'!K263*'Input|Fee Based|EGX'!L263/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M263),\"\",'Input|Fee Based|EGX'!M263)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M261)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N263),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N261*'Input|Fee Based|EGX'!O263*'Input|Fee Based|EGX'!P263/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q263),\"\",'Input|Fee Based|EGX'!Q263)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P261)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R263),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q261*'Input|Fee Based|EGX'!S263*'Input|Fee Based|EGX'!T263/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V263),\"\",'Input|Fee Based|EGX'!$V263)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U261)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W263),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V261*'Input|Fee Based|EGX'!X263*'Input|Fee Based|EGX'!Y263/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V261*'Input|Fee Based|EGX'!X263*'Input|Fee Based|EGX'!Z263/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA263),\"\",'Input|Fee Based|EGX'!$AA263)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z261)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB263),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA261*'Input|Fee Based|EGX'!AC263*'Input|Fee Based|EGX'!AD263/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA261*'Input|Fee Based|EGX'!AC263*'Input|Fee Based|EGX'!AE263/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF263),\"\",'Input|Fee Based|EGX'!$AF263)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE261)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG263),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF261*'Input|Fee Based|EGX'!AH263*'Input|Fee Based|EGX'!AI263/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF261*'Input|Fee Based|EGX'!AH263*'Input|Fee Based|EGX'!AJ263/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK263),\"\",'Input|Fee Based|EGX'!$AK263)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ261)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL263),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK261*'Input|Fee Based|EGX'!AM263*'Input|Fee Based|EGX'!AN263/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK261*'Input|Fee Based|EGX'!AM263*'Input|Fee Based|EGX'!AO263/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ263*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR263*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS263*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT263*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV261*'Input|Fee Based|EGX'!AV263","v":0},{"$f":"$AV261*'Input|Fee Based|EGX'!AW263","v":0},{"$f":"$AV261*'Input|Fee Based|EGX'!AX263","v":0},{"$f":"SUM($AV261,$AX261:$AZ261)*'Input|Fee Based|EGX'!$AY263","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B264),\"\",'Input|Fee Based|EGX'!B264)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C264),\"\",'Input|Fee Based|EGX'!C264)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D264),\"\",'Input|Fee Based|EGX'!D264)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E264),\"\",'Input|Fee Based|EGX'!E264)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F264),\"\",'Input|Fee Based|EGX'!F264)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G264),\"\",'Input|Fee Based|EGX'!G264)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I264),\"\",'Input|Fee Based|EGX'!I264)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J262)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J264),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K262*'Input|Fee Based|EGX'!K264*'Input|Fee Based|EGX'!L264/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M264),\"\",'Input|Fee Based|EGX'!M264)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M262)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N264),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N262*'Input|Fee Based|EGX'!O264*'Input|Fee Based|EGX'!P264/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q264),\"\",'Input|Fee Based|EGX'!Q264)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P262)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R264),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q262*'Input|Fee Based|EGX'!S264*'Input|Fee Based|EGX'!T264/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V264),\"\",'Input|Fee Based|EGX'!$V264)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U262)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W264),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V262*'Input|Fee Based|EGX'!X264*'Input|Fee Based|EGX'!Y264/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V262*'Input|Fee Based|EGX'!X264*'Input|Fee Based|EGX'!Z264/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA264),\"\",'Input|Fee Based|EGX'!$AA264)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z262)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB264),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA262*'Input|Fee Based|EGX'!AC264*'Input|Fee Based|EGX'!AD264/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA262*'Input|Fee Based|EGX'!AC264*'Input|Fee Based|EGX'!AE264/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF264),\"\",'Input|Fee Based|EGX'!$AF264)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE262)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG264),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF262*'Input|Fee Based|EGX'!AH264*'Input|Fee Based|EGX'!AI264/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF262*'Input|Fee Based|EGX'!AH264*'Input|Fee Based|EGX'!AJ264/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK264),\"\",'Input|Fee Based|EGX'!$AK264)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ262)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL264),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK262*'Input|Fee Based|EGX'!AM264*'Input|Fee Based|EGX'!AN264/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK262*'Input|Fee Based|EGX'!AM264*'Input|Fee Based|EGX'!AO264/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ264*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR264*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS264*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT264*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV262*'Input|Fee Based|EGX'!AV264","v":0},{"$f":"$AV262*'Input|Fee Based|EGX'!AW264","v":0},{"$f":"$AV262*'Input|Fee Based|EGX'!AX264","v":0},{"$f":"SUM($AV262,$AX262:$AZ262)*'Input|Fee Based|EGX'!$AY264","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B265),\"\",'Input|Fee Based|EGX'!B265)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C265),\"\",'Input|Fee Based|EGX'!C265)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D265),\"\",'Input|Fee Based|EGX'!D265)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E265),\"\",'Input|Fee Based|EGX'!E265)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F265),\"\",'Input|Fee Based|EGX'!F265)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G265),\"\",'Input|Fee Based|EGX'!G265)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I265),\"\",'Input|Fee Based|EGX'!I265)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J263)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J265),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K263*'Input|Fee Based|EGX'!K265*'Input|Fee Based|EGX'!L265/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M265),\"\",'Input|Fee Based|EGX'!M265)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M263)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N265),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N263*'Input|Fee Based|EGX'!O265*'Input|Fee Based|EGX'!P265/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q265),\"\",'Input|Fee Based|EGX'!Q265)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P263)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R265),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q263*'Input|Fee Based|EGX'!S265*'Input|Fee Based|EGX'!T265/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V265),\"\",'Input|Fee Based|EGX'!$V265)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U263)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W265),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V263*'Input|Fee Based|EGX'!X265*'Input|Fee Based|EGX'!Y265/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V263*'Input|Fee Based|EGX'!X265*'Input|Fee Based|EGX'!Z265/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA265),\"\",'Input|Fee Based|EGX'!$AA265)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z263)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB265),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA263*'Input|Fee Based|EGX'!AC265*'Input|Fee Based|EGX'!AD265/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA263*'Input|Fee Based|EGX'!AC265*'Input|Fee Based|EGX'!AE265/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF265),\"\",'Input|Fee Based|EGX'!$AF265)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE263)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG265),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF263*'Input|Fee Based|EGX'!AH265*'Input|Fee Based|EGX'!AI265/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF263*'Input|Fee Based|EGX'!AH265*'Input|Fee Based|EGX'!AJ265/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK265),\"\",'Input|Fee Based|EGX'!$AK265)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ263)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL265),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK263*'Input|Fee Based|EGX'!AM265*'Input|Fee Based|EGX'!AN265/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK263*'Input|Fee Based|EGX'!AM265*'Input|Fee Based|EGX'!AO265/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ265*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR265*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS265*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT265*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV263*'Input|Fee Based|EGX'!AV265","v":0},{"$f":"$AV263*'Input|Fee Based|EGX'!AW265","v":0},{"$f":"$AV263*'Input|Fee Based|EGX'!AX265","v":0},{"$f":"SUM($AV263,$AX263:$AZ263)*'Input|Fee Based|EGX'!$AY265","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B266),\"\",'Input|Fee Based|EGX'!B266)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C266),\"\",'Input|Fee Based|EGX'!C266)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D266),\"\",'Input|Fee Based|EGX'!D266)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E266),\"\",'Input|Fee Based|EGX'!E266)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F266),\"\",'Input|Fee Based|EGX'!F266)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G266),\"\",'Input|Fee Based|EGX'!G266)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I266),\"\",'Input|Fee Based|EGX'!I266)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J264)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J266),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K264*'Input|Fee Based|EGX'!K266*'Input|Fee Based|EGX'!L266/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M266),\"\",'Input|Fee Based|EGX'!M266)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M264)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N266),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N264*'Input|Fee Based|EGX'!O266*'Input|Fee Based|EGX'!P266/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q266),\"\",'Input|Fee Based|EGX'!Q266)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P264)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R266),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q264*'Input|Fee Based|EGX'!S266*'Input|Fee Based|EGX'!T266/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V266),\"\",'Input|Fee Based|EGX'!$V266)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U264)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W266),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V264*'Input|Fee Based|EGX'!X266*'Input|Fee Based|EGX'!Y266/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V264*'Input|Fee Based|EGX'!X266*'Input|Fee Based|EGX'!Z266/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA266),\"\",'Input|Fee Based|EGX'!$AA266)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z264)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB266),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA264*'Input|Fee Based|EGX'!AC266*'Input|Fee Based|EGX'!AD266/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA264*'Input|Fee Based|EGX'!AC266*'Input|Fee Based|EGX'!AE266/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF266),\"\",'Input|Fee Based|EGX'!$AF266)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE264)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG266),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF264*'Input|Fee Based|EGX'!AH266*'Input|Fee Based|EGX'!AI266/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF264*'Input|Fee Based|EGX'!AH266*'Input|Fee Based|EGX'!AJ266/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK266),\"\",'Input|Fee Based|EGX'!$AK266)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ264)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL266),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK264*'Input|Fee Based|EGX'!AM266*'Input|Fee Based|EGX'!AN266/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK264*'Input|Fee Based|EGX'!AM266*'Input|Fee Based|EGX'!AO266/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ266*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR266*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS266*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT266*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV264*'Input|Fee Based|EGX'!AV266","v":0},{"$f":"$AV264*'Input|Fee Based|EGX'!AW266","v":0},{"$f":"$AV264*'Input|Fee Based|EGX'!AX266","v":0},{"$f":"SUM($AV264,$AX264:$AZ264)*'Input|Fee Based|EGX'!$AY266","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B267),\"\",'Input|Fee Based|EGX'!B267)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C267),\"\",'Input|Fee Based|EGX'!C267)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D267),\"\",'Input|Fee Based|EGX'!D267)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E267),\"\",'Input|Fee Based|EGX'!E267)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F267),\"\",'Input|Fee Based|EGX'!F267)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G267),\"\",'Input|Fee Based|EGX'!G267)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I267),\"\",'Input|Fee Based|EGX'!I267)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J265)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J267),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K265*'Input|Fee Based|EGX'!K267*'Input|Fee Based|EGX'!L267/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M267),\"\",'Input|Fee Based|EGX'!M267)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M265)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N267),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N265*'Input|Fee Based|EGX'!O267*'Input|Fee Based|EGX'!P267/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q267),\"\",'Input|Fee Based|EGX'!Q267)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P265)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R267),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q265*'Input|Fee Based|EGX'!S267*'Input|Fee Based|EGX'!T267/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V267),\"\",'Input|Fee Based|EGX'!$V267)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U265)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W267),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V265*'Input|Fee Based|EGX'!X267*'Input|Fee Based|EGX'!Y267/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V265*'Input|Fee Based|EGX'!X267*'Input|Fee Based|EGX'!Z267/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA267),\"\",'Input|Fee Based|EGX'!$AA267)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z265)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB267),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA265*'Input|Fee Based|EGX'!AC267*'Input|Fee Based|EGX'!AD267/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA265*'Input|Fee Based|EGX'!AC267*'Input|Fee Based|EGX'!AE267/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF267),\"\",'Input|Fee Based|EGX'!$AF267)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE265)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG267),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF265*'Input|Fee Based|EGX'!AH267*'Input|Fee Based|EGX'!AI267/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF265*'Input|Fee Based|EGX'!AH267*'Input|Fee Based|EGX'!AJ267/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK267),\"\",'Input|Fee Based|EGX'!$AK267)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ265)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL267),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK265*'Input|Fee Based|EGX'!AM267*'Input|Fee Based|EGX'!AN267/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK265*'Input|Fee Based|EGX'!AM267*'Input|Fee Based|EGX'!AO267/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ267*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR267*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS267*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT267*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV265*'Input|Fee Based|EGX'!AV267","v":0},{"$f":"$AV265*'Input|Fee Based|EGX'!AW267","v":0},{"$f":"$AV265*'Input|Fee Based|EGX'!AX267","v":0},{"$f":"SUM($AV265,$AX265:$AZ265)*'Input|Fee Based|EGX'!$AY267","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B268),\"\",'Input|Fee Based|EGX'!B268)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C268),\"\",'Input|Fee Based|EGX'!C268)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D268),\"\",'Input|Fee Based|EGX'!D268)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E268),\"\",'Input|Fee Based|EGX'!E268)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F268),\"\",'Input|Fee Based|EGX'!F268)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G268),\"\",'Input|Fee Based|EGX'!G268)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I268),\"\",'Input|Fee Based|EGX'!I268)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J266)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J268),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K266*'Input|Fee Based|EGX'!K268*'Input|Fee Based|EGX'!L268/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M268),\"\",'Input|Fee Based|EGX'!M268)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M266)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N268),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N266*'Input|Fee Based|EGX'!O268*'Input|Fee Based|EGX'!P268/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q268),\"\",'Input|Fee Based|EGX'!Q268)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P266)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R268),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q266*'Input|Fee Based|EGX'!S268*'Input|Fee Based|EGX'!T268/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V268),\"\",'Input|Fee Based|EGX'!$V268)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U266)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W268),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V266*'Input|Fee Based|EGX'!X268*'Input|Fee Based|EGX'!Y268/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V266*'Input|Fee Based|EGX'!X268*'Input|Fee Based|EGX'!Z268/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA268),\"\",'Input|Fee Based|EGX'!$AA268)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z266)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB268),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA266*'Input|Fee Based|EGX'!AC268*'Input|Fee Based|EGX'!AD268/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA266*'Input|Fee Based|EGX'!AC268*'Input|Fee Based|EGX'!AE268/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF268),\"\",'Input|Fee Based|EGX'!$AF268)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE266)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG268),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF266*'Input|Fee Based|EGX'!AH268*'Input|Fee Based|EGX'!AI268/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF266*'Input|Fee Based|EGX'!AH268*'Input|Fee Based|EGX'!AJ268/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK268),\"\",'Input|Fee Based|EGX'!$AK268)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ266)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL268),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK266*'Input|Fee Based|EGX'!AM268*'Input|Fee Based|EGX'!AN268/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK266*'Input|Fee Based|EGX'!AM268*'Input|Fee Based|EGX'!AO268/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ268*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR268*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS268*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT268*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV266*'Input|Fee Based|EGX'!AV268","v":0},{"$f":"$AV266*'Input|Fee Based|EGX'!AW268","v":0},{"$f":"$AV266*'Input|Fee Based|EGX'!AX268","v":0},{"$f":"SUM($AV266,$AX266:$AZ266)*'Input|Fee Based|EGX'!$AY268","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B269),\"\",'Input|Fee Based|EGX'!B269)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C269),\"\",'Input|Fee Based|EGX'!C269)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D269),\"\",'Input|Fee Based|EGX'!D269)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E269),\"\",'Input|Fee Based|EGX'!E269)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F269),\"\",'Input|Fee Based|EGX'!F269)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G269),\"\",'Input|Fee Based|EGX'!G269)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I269),\"\",'Input|Fee Based|EGX'!I269)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J267)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J269),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K267*'Input|Fee Based|EGX'!K269*'Input|Fee Based|EGX'!L269/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M269),\"\",'Input|Fee Based|EGX'!M269)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M267)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N269),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N267*'Input|Fee Based|EGX'!O269*'Input|Fee Based|EGX'!P269/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q269),\"\",'Input|Fee Based|EGX'!Q269)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P267)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R269),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q267*'Input|Fee Based|EGX'!S269*'Input|Fee Based|EGX'!T269/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(OR(\nAND(K267<>0,L267=\"\"),\nAND(N267<>0,O267=\"\"),\nAND(Q267<>0,R267=\"\")),1,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V269),\"\",'Input|Fee Based|EGX'!$V269)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U267)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W269),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V267*'Input|Fee Based|EGX'!X269*'Input|Fee Based|EGX'!Y269/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V267*'Input|Fee Based|EGX'!X269*'Input|Fee Based|EGX'!Z269/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA269),\"\",'Input|Fee Based|EGX'!$AA269)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z267)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB269),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA267*'Input|Fee Based|EGX'!AC269*'Input|Fee Based|EGX'!AD269/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA267*'Input|Fee Based|EGX'!AC269*'Input|Fee Based|EGX'!AE269/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF269),\"\",'Input|Fee Based|EGX'!$AF269)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE267)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG269),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF267*'Input|Fee Based|EGX'!AH269*'Input|Fee Based|EGX'!AI269/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF267*'Input|Fee Based|EGX'!AH269*'Input|Fee Based|EGX'!AJ269/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK269),\"\",'Input|Fee Based|EGX'!$AK269)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ267)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL269),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK267*'Input|Fee Based|EGX'!AM269*'Input|Fee Based|EGX'!AN269/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK267*'Input|Fee Based|EGX'!AM269*'Input|Fee Based|EGX'!AO269/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(OR(\nAND(V267<>0,Y267=\"\"),\nAND(AA267<>0,AD267=\"\"),\nAND(AF267<>0,AI267=\"\"),\nAND(AK267<>0,AN267=\"\")),1,0)","v":0},{"$f":"'Input|Fee Based|EGX'!AQ269*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR269*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS269*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT269*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV267*'Input|Fee Based|EGX'!AV269","v":0},{"$f":"$AV267*'Input|Fee Based|EGX'!AW269","v":0},{"$f":"$AV267*'Input|Fee Based|EGX'!AX269","v":0},{"$f":"SUM($AV267,$AX267:$AZ267)*'Input|Fee Based|EGX'!$AY269","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B270),\"\",'Input|Fee Based|EGX'!B270)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C270),\"\",'Input|Fee Based|EGX'!C270)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D270),\"\",'Input|Fee Based|EGX'!D270)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E270),\"\",'Input|Fee Based|EGX'!E270)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F270),\"\",'Input|Fee Based|EGX'!F270)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G270),\"\",'Input|Fee Based|EGX'!G270)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I270),\"\",'Input|Fee Based|EGX'!I270)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J268)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J270),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K268*'Input|Fee Based|EGX'!K270*'Input|Fee Based|EGX'!L270/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M270),\"\",'Input|Fee Based|EGX'!M270)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M268)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N270),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N268*'Input|Fee Based|EGX'!O270*'Input|Fee Based|EGX'!P270/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q270),\"\",'Input|Fee Based|EGX'!Q270)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P268)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R270),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q268*'Input|Fee Based|EGX'!S270*'Input|Fee Based|EGX'!T270/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V270),\"\",'Input|Fee Based|EGX'!$V270)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U268)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W270),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V268*'Input|Fee Based|EGX'!X270*'Input|Fee Based|EGX'!Y270/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V268*'Input|Fee Based|EGX'!X270*'Input|Fee Based|EGX'!Z270/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA270),\"\",'Input|Fee Based|EGX'!$AA270)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z268)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB270),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA268*'Input|Fee Based|EGX'!AC270*'Input|Fee Based|EGX'!AD270/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA268*'Input|Fee Based|EGX'!AC270*'Input|Fee Based|EGX'!AE270/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF270),\"\",'Input|Fee Based|EGX'!$AF270)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE268)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG270),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF268*'Input|Fee Based|EGX'!AH270*'Input|Fee Based|EGX'!AI270/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF268*'Input|Fee Based|EGX'!AH270*'Input|Fee Based|EGX'!AJ270/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK270),\"\",'Input|Fee Based|EGX'!$AK270)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ268)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL270),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK268*'Input|Fee Based|EGX'!AM270*'Input|Fee Based|EGX'!AN270/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK268*'Input|Fee Based|EGX'!AM270*'Input|Fee Based|EGX'!AO270/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ270*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR270*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS270*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT270*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV268*'Input|Fee Based|EGX'!AV270","v":0},{"$f":"$AV268*'Input|Fee Based|EGX'!AW270","v":0},{"$f":"$AV268*'Input|Fee Based|EGX'!AX270","v":0},{"$f":"SUM($AV268,$AX268:$AZ268)*'Input|Fee Based|EGX'!$AY270","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B271),\"\",'Input|Fee Based|EGX'!B271)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C271),\"\",'Input|Fee Based|EGX'!C271)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D271),\"\",'Input|Fee Based|EGX'!D271)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E271),\"\",'Input|Fee Based|EGX'!E271)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F271),\"\",'Input|Fee Based|EGX'!F271)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G271),\"\",'Input|Fee Based|EGX'!G271)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I271),\"\",'Input|Fee Based|EGX'!I271)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J269)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J271),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K269*'Input|Fee Based|EGX'!K271*'Input|Fee Based|EGX'!L271/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M271),\"\",'Input|Fee Based|EGX'!M271)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M269)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N271),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N269*'Input|Fee Based|EGX'!O271*'Input|Fee Based|EGX'!P271/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q271),\"\",'Input|Fee Based|EGX'!Q271)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P269)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R271),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q269*'Input|Fee Based|EGX'!S271*'Input|Fee Based|EGX'!T271/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V271),\"\",'Input|Fee Based|EGX'!$V271)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U269)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W271),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V269*'Input|Fee Based|EGX'!X271*'Input|Fee Based|EGX'!Y271/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V269*'Input|Fee Based|EGX'!X271*'Input|Fee Based|EGX'!Z271/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA271),\"\",'Input|Fee Based|EGX'!$AA271)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z269)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB271),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA269*'Input|Fee Based|EGX'!AC271*'Input|Fee Based|EGX'!AD271/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA269*'Input|Fee Based|EGX'!AC271*'Input|Fee Based|EGX'!AE271/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF271),\"\",'Input|Fee Based|EGX'!$AF271)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE269)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG271),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF269*'Input|Fee Based|EGX'!AH271*'Input|Fee Based|EGX'!AI271/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF269*'Input|Fee Based|EGX'!AH271*'Input|Fee Based|EGX'!AJ271/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK271),\"\",'Input|Fee Based|EGX'!$AK271)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ269)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL271),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK269*'Input|Fee Based|EGX'!AM271*'Input|Fee Based|EGX'!AN271/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK269*'Input|Fee Based|EGX'!AM271*'Input|Fee Based|EGX'!AO271/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ271*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR271*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS271*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT271*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV269*'Input|Fee Based|EGX'!AV271","v":0},{"$f":"$AV269*'Input|Fee Based|EGX'!AW271","v":0},{"$f":"$AV269*'Input|Fee Based|EGX'!AX271","v":0},{"$f":"SUM($AV269,$AX269:$AZ269)*'Input|Fee Based|EGX'!$AY271","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B272),\"\",'Input|Fee Based|EGX'!B272)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C272),\"\",'Input|Fee Based|EGX'!C272)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D272),\"\",'Input|Fee Based|EGX'!D272)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E272),\"\",'Input|Fee Based|EGX'!E272)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F272),\"\",'Input|Fee Based|EGX'!F272)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G272),\"\",'Input|Fee Based|EGX'!G272)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I272),\"\",'Input|Fee Based|EGX'!I272)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J270)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J272),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K270*'Input|Fee Based|EGX'!K272*'Input|Fee Based|EGX'!L272/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M272),\"\",'Input|Fee Based|EGX'!M272)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M270)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N272),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N270*'Input|Fee Based|EGX'!O272*'Input|Fee Based|EGX'!P272/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q272),\"\",'Input|Fee Based|EGX'!Q272)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P270)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R272),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q270*'Input|Fee Based|EGX'!S272*'Input|Fee Based|EGX'!T272/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V272),\"\",'Input|Fee Based|EGX'!$V272)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U270)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W272),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V270*'Input|Fee Based|EGX'!X272*'Input|Fee Based|EGX'!Y272/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V270*'Input|Fee Based|EGX'!X272*'Input|Fee Based|EGX'!Z272/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA272),\"\",'Input|Fee Based|EGX'!$AA272)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z270)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB272),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA270*'Input|Fee Based|EGX'!AC272*'Input|Fee Based|EGX'!AD272/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA270*'Input|Fee Based|EGX'!AC272*'Input|Fee Based|EGX'!AE272/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF272),\"\",'Input|Fee Based|EGX'!$AF272)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE270)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG272),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF270*'Input|Fee Based|EGX'!AH272*'Input|Fee Based|EGX'!AI272/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF270*'Input|Fee Based|EGX'!AH272*'Input|Fee Based|EGX'!AJ272/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK272),\"\",'Input|Fee Based|EGX'!$AK272)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ270)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL272),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK270*'Input|Fee Based|EGX'!AM272*'Input|Fee Based|EGX'!AN272/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK270*'Input|Fee Based|EGX'!AM272*'Input|Fee Based|EGX'!AO272/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ272*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR272*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS272*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT272*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV270*'Input|Fee Based|EGX'!AV272","v":0},{"$f":"$AV270*'Input|Fee Based|EGX'!AW272","v":0},{"$f":"$AV270*'Input|Fee Based|EGX'!AX272","v":0},{"$f":"SUM($AV270,$AX270:$AZ270)*'Input|Fee Based|EGX'!$AY272","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B273),\"\",'Input|Fee Based|EGX'!B273)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C273),\"\",'Input|Fee Based|EGX'!C273)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D273),\"\",'Input|Fee Based|EGX'!D273)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E273),\"\",'Input|Fee Based|EGX'!E273)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F273),\"\",'Input|Fee Based|EGX'!F273)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G273),\"\",'Input|Fee Based|EGX'!G273)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I273),\"\",'Input|Fee Based|EGX'!I273)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J271)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J273),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K271*'Input|Fee Based|EGX'!K273*'Input|Fee Based|EGX'!L273/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M273),\"\",'Input|Fee Based|EGX'!M273)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M271)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N273),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N271*'Input|Fee Based|EGX'!O273*'Input|Fee Based|EGX'!P273/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q273),\"\",'Input|Fee Based|EGX'!Q273)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P271)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R273),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q271*'Input|Fee Based|EGX'!S273*'Input|Fee Based|EGX'!T273/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V273),\"\",'Input|Fee Based|EGX'!$V273)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U271)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W273),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V271*'Input|Fee Based|EGX'!X273*'Input|Fee Based|EGX'!Y273/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V271*'Input|Fee Based|EGX'!X273*'Input|Fee Based|EGX'!Z273/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA273),\"\",'Input|Fee Based|EGX'!$AA273)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z271)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB273),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA271*'Input|Fee Based|EGX'!AC273*'Input|Fee Based|EGX'!AD273/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA271*'Input|Fee Based|EGX'!AC273*'Input|Fee Based|EGX'!AE273/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF273),\"\",'Input|Fee Based|EGX'!$AF273)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE271)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG273),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF271*'Input|Fee Based|EGX'!AH273*'Input|Fee Based|EGX'!AI273/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF271*'Input|Fee Based|EGX'!AH273*'Input|Fee Based|EGX'!AJ273/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK273),\"\",'Input|Fee Based|EGX'!$AK273)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ271)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL273),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK271*'Input|Fee Based|EGX'!AM273*'Input|Fee Based|EGX'!AN273/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK271*'Input|Fee Based|EGX'!AM273*'Input|Fee Based|EGX'!AO273/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ273*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR273*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS273*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT273*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV271*'Input|Fee Based|EGX'!AV273","v":0},{"$f":"$AV271*'Input|Fee Based|EGX'!AW273","v":0},{"$f":"$AV271*'Input|Fee Based|EGX'!AX273","v":0},{"$f":"SUM($AV271,$AX271:$AZ271)*'Input|Fee Based|EGX'!$AY273","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B274),\"\",'Input|Fee Based|EGX'!B274)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C274),\"\",'Input|Fee Based|EGX'!C274)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D274),\"\",'Input|Fee Based|EGX'!D274)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E274),\"\",'Input|Fee Based|EGX'!E274)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F274),\"\",'Input|Fee Based|EGX'!F274)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G274),\"\",'Input|Fee Based|EGX'!G274)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I274),\"\",'Input|Fee Based|EGX'!I274)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J272)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J274),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K272*'Input|Fee Based|EGX'!K274*'Input|Fee Based|EGX'!L274/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M274),\"\",'Input|Fee Based|EGX'!M274)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M272)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N274),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N272*'Input|Fee Based|EGX'!O274*'Input|Fee Based|EGX'!P274/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q274),\"\",'Input|Fee Based|EGX'!Q274)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P272)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R274),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q272*'Input|Fee Based|EGX'!S274*'Input|Fee Based|EGX'!T274/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V274),\"\",'Input|Fee Based|EGX'!$V274)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U272)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W274),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V272*'Input|Fee Based|EGX'!X274*'Input|Fee Based|EGX'!Y274/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V272*'Input|Fee Based|EGX'!X274*'Input|Fee Based|EGX'!Z274/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA274),\"\",'Input|Fee Based|EGX'!$AA274)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z272)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB274),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA272*'Input|Fee Based|EGX'!AC274*'Input|Fee Based|EGX'!AD274/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA272*'Input|Fee Based|EGX'!AC274*'Input|Fee Based|EGX'!AE274/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF274),\"\",'Input|Fee Based|EGX'!$AF274)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE272)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG274),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF272*'Input|Fee Based|EGX'!AH274*'Input|Fee Based|EGX'!AI274/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF272*'Input|Fee Based|EGX'!AH274*'Input|Fee Based|EGX'!AJ274/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK274),\"\",'Input|Fee Based|EGX'!$AK274)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ272)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL274),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK272*'Input|Fee Based|EGX'!AM274*'Input|Fee Based|EGX'!AN274/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK272*'Input|Fee Based|EGX'!AM274*'Input|Fee Based|EGX'!AO274/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ274*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR274*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS274*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT274*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV272*'Input|Fee Based|EGX'!AV274","v":0},{"$f":"$AV272*'Input|Fee Based|EGX'!AW274","v":0},{"$f":"$AV272*'Input|Fee Based|EGX'!AX274","v":0},{"$f":"SUM($AV272,$AX272:$AZ272)*'Input|Fee Based|EGX'!$AY274","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B275),\"\",'Input|Fee Based|EGX'!B275)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C275),\"\",'Input|Fee Based|EGX'!C275)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D275),\"\",'Input|Fee Based|EGX'!D275)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E275),\"\",'Input|Fee Based|EGX'!E275)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F275),\"\",'Input|Fee Based|EGX'!F275)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G275),\"\",'Input|Fee Based|EGX'!G275)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I275),\"\",'Input|Fee Based|EGX'!I275)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J273)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J275),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K273*'Input|Fee Based|EGX'!K275*'Input|Fee Based|EGX'!L275/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M275),\"\",'Input|Fee Based|EGX'!M275)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M273)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N275),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N273*'Input|Fee Based|EGX'!O275*'Input|Fee Based|EGX'!P275/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q275),\"\",'Input|Fee Based|EGX'!Q275)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P273)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R275),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q273*'Input|Fee Based|EGX'!S275*'Input|Fee Based|EGX'!T275/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V275),\"\",'Input|Fee Based|EGX'!$V275)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U273)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W275),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V273*'Input|Fee Based|EGX'!X275*'Input|Fee Based|EGX'!Y275/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V273*'Input|Fee Based|EGX'!X275*'Input|Fee Based|EGX'!Z275/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA275),\"\",'Input|Fee Based|EGX'!$AA275)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z273)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB275),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA273*'Input|Fee Based|EGX'!AC275*'Input|Fee Based|EGX'!AD275/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA273*'Input|Fee Based|EGX'!AC275*'Input|Fee Based|EGX'!AE275/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF275),\"\",'Input|Fee Based|EGX'!$AF275)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE273)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG275),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF273*'Input|Fee Based|EGX'!AH275*'Input|Fee Based|EGX'!AI275/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF273*'Input|Fee Based|EGX'!AH275*'Input|Fee Based|EGX'!AJ275/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK275),\"\",'Input|Fee Based|EGX'!$AK275)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ273)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL275),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK273*'Input|Fee Based|EGX'!AM275*'Input|Fee Based|EGX'!AN275/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK273*'Input|Fee Based|EGX'!AM275*'Input|Fee Based|EGX'!AO275/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ275*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR275*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS275*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT275*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV273*'Input|Fee Based|EGX'!AV275","v":0},{"$f":"$AV273*'Input|Fee Based|EGX'!AW275","v":0},{"$f":"$AV273*'Input|Fee Based|EGX'!AX275","v":0},{"$f":"SUM($AV273,$AX273:$AZ273)*'Input|Fee Based|EGX'!$AY275","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B276),\"\",'Input|Fee Based|EGX'!B276)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C276),\"\",'Input|Fee Based|EGX'!C276)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D276),\"\",'Input|Fee Based|EGX'!D276)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E276),\"\",'Input|Fee Based|EGX'!E276)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F276),\"\",'Input|Fee Based|EGX'!F276)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G276),\"\",'Input|Fee Based|EGX'!G276)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I276),\"\",'Input|Fee Based|EGX'!I276)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J274)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J276),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K274*'Input|Fee Based|EGX'!K276*'Input|Fee Based|EGX'!L276/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M276),\"\",'Input|Fee Based|EGX'!M276)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M274)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N276),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N274*'Input|Fee Based|EGX'!O276*'Input|Fee Based|EGX'!P276/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q276),\"\",'Input|Fee Based|EGX'!Q276)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P274)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R276),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q274*'Input|Fee Based|EGX'!S276*'Input|Fee Based|EGX'!T276/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V276),\"\",'Input|Fee Based|EGX'!$V276)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U274)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W276),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V274*'Input|Fee Based|EGX'!X276*'Input|Fee Based|EGX'!Y276/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V274*'Input|Fee Based|EGX'!X276*'Input|Fee Based|EGX'!Z276/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA276),\"\",'Input|Fee Based|EGX'!$AA276)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z274)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB276),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA274*'Input|Fee Based|EGX'!AC276*'Input|Fee Based|EGX'!AD276/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA274*'Input|Fee Based|EGX'!AC276*'Input|Fee Based|EGX'!AE276/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF276),\"\",'Input|Fee Based|EGX'!$AF276)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE274)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG276),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF274*'Input|Fee Based|EGX'!AH276*'Input|Fee Based|EGX'!AI276/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF274*'Input|Fee Based|EGX'!AH276*'Input|Fee Based|EGX'!AJ276/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK276),\"\",'Input|Fee Based|EGX'!$AK276)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ274)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL276),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK274*'Input|Fee Based|EGX'!AM276*'Input|Fee Based|EGX'!AN276/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK274*'Input|Fee Based|EGX'!AM276*'Input|Fee Based|EGX'!AO276/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ276*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR276*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS276*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT276*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV274*'Input|Fee Based|EGX'!AV276","v":0},{"$f":"$AV274*'Input|Fee Based|EGX'!AW276","v":0},{"$f":"$AV274*'Input|Fee Based|EGX'!AX276","v":0},{"$f":"SUM($AV274,$AX274:$AZ274)*'Input|Fee Based|EGX'!$AY276","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B277),\"\",'Input|Fee Based|EGX'!B277)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C277),\"\",'Input|Fee Based|EGX'!C277)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D277),\"\",'Input|Fee Based|EGX'!D277)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E277),\"\",'Input|Fee Based|EGX'!E277)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F277),\"\",'Input|Fee Based|EGX'!F277)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G277),\"\",'Input|Fee Based|EGX'!G277)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I277),\"\",'Input|Fee Based|EGX'!I277)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J275)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J277),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K275*'Input|Fee Based|EGX'!K277*'Input|Fee Based|EGX'!L277/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M277),\"\",'Input|Fee Based|EGX'!M277)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M275)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N277),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N275*'Input|Fee Based|EGX'!O277*'Input|Fee Based|EGX'!P277/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q277),\"\",'Input|Fee Based|EGX'!Q277)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P275)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R277),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q275*'Input|Fee Based|EGX'!S277*'Input|Fee Based|EGX'!T277/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V277),\"\",'Input|Fee Based|EGX'!$V277)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U275)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W277),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V275*'Input|Fee Based|EGX'!X277*'Input|Fee Based|EGX'!Y277/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V275*'Input|Fee Based|EGX'!X277*'Input|Fee Based|EGX'!Z277/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA277),\"\",'Input|Fee Based|EGX'!$AA277)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z275)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB277),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA275*'Input|Fee Based|EGX'!AC277*'Input|Fee Based|EGX'!AD277/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA275*'Input|Fee Based|EGX'!AC277*'Input|Fee Based|EGX'!AE277/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF277),\"\",'Input|Fee Based|EGX'!$AF277)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE275)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG277),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF275*'Input|Fee Based|EGX'!AH277*'Input|Fee Based|EGX'!AI277/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF275*'Input|Fee Based|EGX'!AH277*'Input|Fee Based|EGX'!AJ277/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK277),\"\",'Input|Fee Based|EGX'!$AK277)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ275)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL277),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK275*'Input|Fee Based|EGX'!AM277*'Input|Fee Based|EGX'!AN277/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK275*'Input|Fee Based|EGX'!AM277*'Input|Fee Based|EGX'!AO277/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ277*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR277*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS277*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT277*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV275*'Input|Fee Based|EGX'!AV277","v":0},{"$f":"$AV275*'Input|Fee Based|EGX'!AW277","v":0},{"$f":"$AV275*'Input|Fee Based|EGX'!AX277","v":0},{"$f":"SUM($AV275,$AX275:$AZ275)*'Input|Fee Based|EGX'!$AY277","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B278),\"\",'Input|Fee Based|EGX'!B278)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C278),\"\",'Input|Fee Based|EGX'!C278)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D278),\"\",'Input|Fee Based|EGX'!D278)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E278),\"\",'Input|Fee Based|EGX'!E278)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F278),\"\",'Input|Fee Based|EGX'!F278)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G278),\"\",'Input|Fee Based|EGX'!G278)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I278),\"\",'Input|Fee Based|EGX'!I278)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J276)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J278),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K276*'Input|Fee Based|EGX'!K278*'Input|Fee Based|EGX'!L278/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M278),\"\",'Input|Fee Based|EGX'!M278)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M276)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N278),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N276*'Input|Fee Based|EGX'!O278*'Input|Fee Based|EGX'!P278/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q278),\"\",'Input|Fee Based|EGX'!Q278)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P276)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R278),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q276*'Input|Fee Based|EGX'!S278*'Input|Fee Based|EGX'!T278/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V278),\"\",'Input|Fee Based|EGX'!$V278)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U276)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W278),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V276*'Input|Fee Based|EGX'!X278*'Input|Fee Based|EGX'!Y278/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V276*'Input|Fee Based|EGX'!X278*'Input|Fee Based|EGX'!Z278/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA278),\"\",'Input|Fee Based|EGX'!$AA278)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z276)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB278),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA276*'Input|Fee Based|EGX'!AC278*'Input|Fee Based|EGX'!AD278/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA276*'Input|Fee Based|EGX'!AC278*'Input|Fee Based|EGX'!AE278/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF278),\"\",'Input|Fee Based|EGX'!$AF278)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE276)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG278),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF276*'Input|Fee Based|EGX'!AH278*'Input|Fee Based|EGX'!AI278/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF276*'Input|Fee Based|EGX'!AH278*'Input|Fee Based|EGX'!AJ278/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK278),\"\",'Input|Fee Based|EGX'!$AK278)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ276)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL278),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK276*'Input|Fee Based|EGX'!AM278*'Input|Fee Based|EGX'!AN278/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK276*'Input|Fee Based|EGX'!AM278*'Input|Fee Based|EGX'!AO278/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ278*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR278*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS278*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT278*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV276*'Input|Fee Based|EGX'!AV278","v":0},{"$f":"$AV276*'Input|Fee Based|EGX'!AW278","v":0},{"$f":"$AV276*'Input|Fee Based|EGX'!AX278","v":0},{"$f":"SUM($AV276,$AX276:$AZ276)*'Input|Fee Based|EGX'!$AY278","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B279),\"\",'Input|Fee Based|EGX'!B279)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C279),\"\",'Input|Fee Based|EGX'!C279)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D279),\"\",'Input|Fee Based|EGX'!D279)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E279),\"\",'Input|Fee Based|EGX'!E279)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F279),\"\",'Input|Fee Based|EGX'!F279)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G279),\"\",'Input|Fee Based|EGX'!G279)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I279),\"\",'Input|Fee Based|EGX'!I279)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J277)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J279),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K277*'Input|Fee Based|EGX'!K279*'Input|Fee Based|EGX'!L279/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M279),\"\",'Input|Fee Based|EGX'!M279)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M277)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N279),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N277*'Input|Fee Based|EGX'!O279*'Input|Fee Based|EGX'!P279/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q279),\"\",'Input|Fee Based|EGX'!Q279)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P277)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R279),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q277*'Input|Fee Based|EGX'!S279*'Input|Fee Based|EGX'!T279/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V279),\"\",'Input|Fee Based|EGX'!$V279)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U277)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W279),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V277*'Input|Fee Based|EGX'!X279*'Input|Fee Based|EGX'!Y279/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V277*'Input|Fee Based|EGX'!X279*'Input|Fee Based|EGX'!Z279/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA279),\"\",'Input|Fee Based|EGX'!$AA279)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z277)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB279),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA277*'Input|Fee Based|EGX'!AC279*'Input|Fee Based|EGX'!AD279/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA277*'Input|Fee Based|EGX'!AC279*'Input|Fee Based|EGX'!AE279/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF279),\"\",'Input|Fee Based|EGX'!$AF279)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE277)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG279),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF277*'Input|Fee Based|EGX'!AH279*'Input|Fee Based|EGX'!AI279/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF277*'Input|Fee Based|EGX'!AH279*'Input|Fee Based|EGX'!AJ279/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK279),\"\",'Input|Fee Based|EGX'!$AK279)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ277)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL279),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK277*'Input|Fee Based|EGX'!AM279*'Input|Fee Based|EGX'!AN279/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK277*'Input|Fee Based|EGX'!AM279*'Input|Fee Based|EGX'!AO279/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ279*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR279*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS279*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT279*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV277*'Input|Fee Based|EGX'!AV279","v":0},{"$f":"$AV277*'Input|Fee Based|EGX'!AW279","v":0},{"$f":"$AV277*'Input|Fee Based|EGX'!AX279","v":0},{"$f":"SUM($AV277,$AX277:$AZ277)*'Input|Fee Based|EGX'!$AY279","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B280),\"\",'Input|Fee Based|EGX'!B280)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C280),\"\",'Input|Fee Based|EGX'!C280)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D280),\"\",'Input|Fee Based|EGX'!D280)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E280),\"\",'Input|Fee Based|EGX'!E280)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F280),\"\",'Input|Fee Based|EGX'!F280)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G280),\"\",'Input|Fee Based|EGX'!G280)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I280),\"\",'Input|Fee Based|EGX'!I280)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J278)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J280),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K278*'Input|Fee Based|EGX'!K280*'Input|Fee Based|EGX'!L280/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M280),\"\",'Input|Fee Based|EGX'!M280)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M278)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N280),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N278*'Input|Fee Based|EGX'!O280*'Input|Fee Based|EGX'!P280/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q280),\"\",'Input|Fee Based|EGX'!Q280)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P278)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R280),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q278*'Input|Fee Based|EGX'!S280*'Input|Fee Based|EGX'!T280/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V280),\"\",'Input|Fee Based|EGX'!$V280)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U278)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W280),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V278*'Input|Fee Based|EGX'!X280*'Input|Fee Based|EGX'!Y280/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V278*'Input|Fee Based|EGX'!X280*'Input|Fee Based|EGX'!Z280/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA280),\"\",'Input|Fee Based|EGX'!$AA280)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z278)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB280),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA278*'Input|Fee Based|EGX'!AC280*'Input|Fee Based|EGX'!AD280/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA278*'Input|Fee Based|EGX'!AC280*'Input|Fee Based|EGX'!AE280/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF280),\"\",'Input|Fee Based|EGX'!$AF280)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE278)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG280),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF278*'Input|Fee Based|EGX'!AH280*'Input|Fee Based|EGX'!AI280/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF278*'Input|Fee Based|EGX'!AH280*'Input|Fee Based|EGX'!AJ280/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK280),\"\",'Input|Fee Based|EGX'!$AK280)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ278)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL280),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK278*'Input|Fee Based|EGX'!AM280*'Input|Fee Based|EGX'!AN280/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK278*'Input|Fee Based|EGX'!AM280*'Input|Fee Based|EGX'!AO280/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ280*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR280*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS280*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT280*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV278*'Input|Fee Based|EGX'!AV280","v":0},{"$f":"$AV278*'Input|Fee Based|EGX'!AW280","v":0},{"$f":"$AV278*'Input|Fee Based|EGX'!AX280","v":0},{"$f":"SUM($AV278,$AX278:$AZ278)*'Input|Fee Based|EGX'!$AY280","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B281),\"\",'Input|Fee Based|EGX'!B281)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C281),\"\",'Input|Fee Based|EGX'!C281)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D281),\"\",'Input|Fee Based|EGX'!D281)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E281),\"\",'Input|Fee Based|EGX'!E281)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F281),\"\",'Input|Fee Based|EGX'!F281)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G281),\"\",'Input|Fee Based|EGX'!G281)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I281),\"\",'Input|Fee Based|EGX'!I281)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J279)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J281),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K279*'Input|Fee Based|EGX'!K281*'Input|Fee Based|EGX'!L281/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M281),\"\",'Input|Fee Based|EGX'!M281)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M279)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N281),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N279*'Input|Fee Based|EGX'!O281*'Input|Fee Based|EGX'!P281/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q281),\"\",'Input|Fee Based|EGX'!Q281)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P279)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R281),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q279*'Input|Fee Based|EGX'!S281*'Input|Fee Based|EGX'!T281/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V281),\"\",'Input|Fee Based|EGX'!$V281)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U279)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W281),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V279*'Input|Fee Based|EGX'!X281*'Input|Fee Based|EGX'!Y281/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V279*'Input|Fee Based|EGX'!X281*'Input|Fee Based|EGX'!Z281/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA281),\"\",'Input|Fee Based|EGX'!$AA281)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z279)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB281),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA279*'Input|Fee Based|EGX'!AC281*'Input|Fee Based|EGX'!AD281/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA279*'Input|Fee Based|EGX'!AC281*'Input|Fee Based|EGX'!AE281/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF281),\"\",'Input|Fee Based|EGX'!$AF281)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE279)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG281),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF279*'Input|Fee Based|EGX'!AH281*'Input|Fee Based|EGX'!AI281/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF279*'Input|Fee Based|EGX'!AH281*'Input|Fee Based|EGX'!AJ281/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK281),\"\",'Input|Fee Based|EGX'!$AK281)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ279)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL281),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK279*'Input|Fee Based|EGX'!AM281*'Input|Fee Based|EGX'!AN281/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK279*'Input|Fee Based|EGX'!AM281*'Input|Fee Based|EGX'!AO281/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ281*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR281*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS281*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT281*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV279*'Input|Fee Based|EGX'!AV281","v":0},{"$f":"$AV279*'Input|Fee Based|EGX'!AW281","v":0},{"$f":"$AV279*'Input|Fee Based|EGX'!AX281","v":0},{"$f":"SUM($AV279,$AX279:$AZ279)*'Input|Fee Based|EGX'!$AY281","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B282),\"\",'Input|Fee Based|EGX'!B282)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C282),\"\",'Input|Fee Based|EGX'!C282)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D282),\"\",'Input|Fee Based|EGX'!D282)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E282),\"\",'Input|Fee Based|EGX'!E282)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F282),\"\",'Input|Fee Based|EGX'!F282)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G282),\"\",'Input|Fee Based|EGX'!G282)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I282),\"\",'Input|Fee Based|EGX'!I282)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J280)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J282),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K280*'Input|Fee Based|EGX'!K282*'Input|Fee Based|EGX'!L282/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M282),\"\",'Input|Fee Based|EGX'!M282)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M280)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N282),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N280*'Input|Fee Based|EGX'!O282*'Input|Fee Based|EGX'!P282/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q282),\"\",'Input|Fee Based|EGX'!Q282)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P280)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R282),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q280*'Input|Fee Based|EGX'!S282*'Input|Fee Based|EGX'!T282/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V282),\"\",'Input|Fee Based|EGX'!$V282)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U280)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W282),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V280*'Input|Fee Based|EGX'!X282*'Input|Fee Based|EGX'!Y282/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V280*'Input|Fee Based|EGX'!X282*'Input|Fee Based|EGX'!Z282/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA282),\"\",'Input|Fee Based|EGX'!$AA282)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z280)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB282),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA280*'Input|Fee Based|EGX'!AC282*'Input|Fee Based|EGX'!AD282/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA280*'Input|Fee Based|EGX'!AC282*'Input|Fee Based|EGX'!AE282/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF282),\"\",'Input|Fee Based|EGX'!$AF282)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE280)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG282),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF280*'Input|Fee Based|EGX'!AH282*'Input|Fee Based|EGX'!AI282/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF280*'Input|Fee Based|EGX'!AH282*'Input|Fee Based|EGX'!AJ282/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK282),\"\",'Input|Fee Based|EGX'!$AK282)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ280)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL282),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK280*'Input|Fee Based|EGX'!AM282*'Input|Fee Based|EGX'!AN282/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK280*'Input|Fee Based|EGX'!AM282*'Input|Fee Based|EGX'!AO282/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ282*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR282*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS282*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT282*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV280*'Input|Fee Based|EGX'!AV282","v":0},{"$f":"$AV280*'Input|Fee Based|EGX'!AW282","v":0},{"$f":"$AV280*'Input|Fee Based|EGX'!AX282","v":0},{"$f":"SUM($AV280,$AX280:$AZ280)*'Input|Fee Based|EGX'!$AY282","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B283),\"\",'Input|Fee Based|EGX'!B283)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C283),\"\",'Input|Fee Based|EGX'!C283)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D283),\"\",'Input|Fee Based|EGX'!D283)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E283),\"\",'Input|Fee Based|EGX'!E283)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F283),\"\",'Input|Fee Based|EGX'!F283)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G283),\"\",'Input|Fee Based|EGX'!G283)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I283),\"\",'Input|Fee Based|EGX'!I283)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J281)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J283),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K281*'Input|Fee Based|EGX'!K283*'Input|Fee Based|EGX'!L283/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M283),\"\",'Input|Fee Based|EGX'!M283)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M281)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N283),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N281*'Input|Fee Based|EGX'!O283*'Input|Fee Based|EGX'!P283/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q283),\"\",'Input|Fee Based|EGX'!Q283)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P281)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R283),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q281*'Input|Fee Based|EGX'!S283*'Input|Fee Based|EGX'!T283/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V283),\"\",'Input|Fee Based|EGX'!$V283)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U281)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W283),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V281*'Input|Fee Based|EGX'!X283*'Input|Fee Based|EGX'!Y283/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V281*'Input|Fee Based|EGX'!X283*'Input|Fee Based|EGX'!Z283/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA283),\"\",'Input|Fee Based|EGX'!$AA283)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z281)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB283),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA281*'Input|Fee Based|EGX'!AC283*'Input|Fee Based|EGX'!AD283/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA281*'Input|Fee Based|EGX'!AC283*'Input|Fee Based|EGX'!AE283/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF283),\"\",'Input|Fee Based|EGX'!$AF283)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE281)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG283),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF281*'Input|Fee Based|EGX'!AH283*'Input|Fee Based|EGX'!AI283/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF281*'Input|Fee Based|EGX'!AH283*'Input|Fee Based|EGX'!AJ283/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK283),\"\",'Input|Fee Based|EGX'!$AK283)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ281)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL283),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK281*'Input|Fee Based|EGX'!AM283*'Input|Fee Based|EGX'!AN283/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK281*'Input|Fee Based|EGX'!AM283*'Input|Fee Based|EGX'!AO283/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ283*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR283*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS283*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT283*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV281*'Input|Fee Based|EGX'!AV283","v":0},{"$f":"$AV281*'Input|Fee Based|EGX'!AW283","v":0},{"$f":"$AV281*'Input|Fee Based|EGX'!AX283","v":0},{"$f":"SUM($AV281,$AX281:$AZ281)*'Input|Fee Based|EGX'!$AY283","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B284),\"\",'Input|Fee Based|EGX'!B284)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C284),\"\",'Input|Fee Based|EGX'!C284)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D284),\"\",'Input|Fee Based|EGX'!D284)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E284),\"\",'Input|Fee Based|EGX'!E284)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F284),\"\",'Input|Fee Based|EGX'!F284)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G284),\"\",'Input|Fee Based|EGX'!G284)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I284),\"\",'Input|Fee Based|EGX'!I284)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J282)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J284),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K282*'Input|Fee Based|EGX'!K284*'Input|Fee Based|EGX'!L284/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M284),\"\",'Input|Fee Based|EGX'!M284)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M282)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N284),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N282*'Input|Fee Based|EGX'!O284*'Input|Fee Based|EGX'!P284/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q284),\"\",'Input|Fee Based|EGX'!Q284)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P282)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R284),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q282*'Input|Fee Based|EGX'!S284*'Input|Fee Based|EGX'!T284/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V284),\"\",'Input|Fee Based|EGX'!$V284)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U282)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W284),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V282*'Input|Fee Based|EGX'!X284*'Input|Fee Based|EGX'!Y284/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V282*'Input|Fee Based|EGX'!X284*'Input|Fee Based|EGX'!Z284/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA284),\"\",'Input|Fee Based|EGX'!$AA284)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z282)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB284),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA282*'Input|Fee Based|EGX'!AC284*'Input|Fee Based|EGX'!AD284/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA282*'Input|Fee Based|EGX'!AC284*'Input|Fee Based|EGX'!AE284/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF284),\"\",'Input|Fee Based|EGX'!$AF284)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE282)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG284),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF282*'Input|Fee Based|EGX'!AH284*'Input|Fee Based|EGX'!AI284/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF282*'Input|Fee Based|EGX'!AH284*'Input|Fee Based|EGX'!AJ284/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK284),\"\",'Input|Fee Based|EGX'!$AK284)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ282)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL284),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK282*'Input|Fee Based|EGX'!AM284*'Input|Fee Based|EGX'!AN284/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK282*'Input|Fee Based|EGX'!AM284*'Input|Fee Based|EGX'!AO284/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ284*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR284*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS284*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT284*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV282*'Input|Fee Based|EGX'!AV284","v":0},{"$f":"$AV282*'Input|Fee Based|EGX'!AW284","v":0},{"$f":"$AV282*'Input|Fee Based|EGX'!AX284","v":0},{"$f":"SUM($AV282,$AX282:$AZ282)*'Input|Fee Based|EGX'!$AY284","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B285),\"\",'Input|Fee Based|EGX'!B285)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C285),\"\",'Input|Fee Based|EGX'!C285)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D285),\"\",'Input|Fee Based|EGX'!D285)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E285),\"\",'Input|Fee Based|EGX'!E285)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F285),\"\",'Input|Fee Based|EGX'!F285)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G285),\"\",'Input|Fee Based|EGX'!G285)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I285),\"\",'Input|Fee Based|EGX'!I285)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J283)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J285),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K283*'Input|Fee Based|EGX'!K285*'Input|Fee Based|EGX'!L285/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M285),\"\",'Input|Fee Based|EGX'!M285)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M283)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N285),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N283*'Input|Fee Based|EGX'!O285*'Input|Fee Based|EGX'!P285/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q285),\"\",'Input|Fee Based|EGX'!Q285)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P283)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R285),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q283*'Input|Fee Based|EGX'!S285*'Input|Fee Based|EGX'!T285/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V285),\"\",'Input|Fee Based|EGX'!$V285)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U283)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W285),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V283*'Input|Fee Based|EGX'!X285*'Input|Fee Based|EGX'!Y285/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V283*'Input|Fee Based|EGX'!X285*'Input|Fee Based|EGX'!Z285/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA285),\"\",'Input|Fee Based|EGX'!$AA285)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z283)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB285),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA283*'Input|Fee Based|EGX'!AC285*'Input|Fee Based|EGX'!AD285/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA283*'Input|Fee Based|EGX'!AC285*'Input|Fee Based|EGX'!AE285/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF285),\"\",'Input|Fee Based|EGX'!$AF285)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE283)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG285),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF283*'Input|Fee Based|EGX'!AH285*'Input|Fee Based|EGX'!AI285/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF283*'Input|Fee Based|EGX'!AH285*'Input|Fee Based|EGX'!AJ285/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK285),\"\",'Input|Fee Based|EGX'!$AK285)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ283)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL285),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK283*'Input|Fee Based|EGX'!AM285*'Input|Fee Based|EGX'!AN285/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK283*'Input|Fee Based|EGX'!AM285*'Input|Fee Based|EGX'!AO285/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ285*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR285*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS285*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT285*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV283*'Input|Fee Based|EGX'!AV285","v":0},{"$f":"$AV283*'Input|Fee Based|EGX'!AW285","v":0},{"$f":"$AV283*'Input|Fee Based|EGX'!AX285","v":0},{"$f":"SUM($AV283,$AX283:$AZ283)*'Input|Fee Based|EGX'!$AY285","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B286),\"\",'Input|Fee Based|EGX'!B286)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C286),\"\",'Input|Fee Based|EGX'!C286)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D286),\"\",'Input|Fee Based|EGX'!D286)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E286),\"\",'Input|Fee Based|EGX'!E286)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F286),\"\",'Input|Fee Based|EGX'!F286)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G286),\"\",'Input|Fee Based|EGX'!G286)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I286),\"\",'Input|Fee Based|EGX'!I286)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J284)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J286),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K284*'Input|Fee Based|EGX'!K286*'Input|Fee Based|EGX'!L286/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M286),\"\",'Input|Fee Based|EGX'!M286)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M284)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N286),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N284*'Input|Fee Based|EGX'!O286*'Input|Fee Based|EGX'!P286/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q286),\"\",'Input|Fee Based|EGX'!Q286)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P284)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R286),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q284*'Input|Fee Based|EGX'!S286*'Input|Fee Based|EGX'!T286/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V286),\"\",'Input|Fee Based|EGX'!$V286)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U284)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W286),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V284*'Input|Fee Based|EGX'!X286*'Input|Fee Based|EGX'!Y286/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V284*'Input|Fee Based|EGX'!X286*'Input|Fee Based|EGX'!Z286/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA286),\"\",'Input|Fee Based|EGX'!$AA286)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z284)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB286),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA284*'Input|Fee Based|EGX'!AC286*'Input|Fee Based|EGX'!AD286/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA284*'Input|Fee Based|EGX'!AC286*'Input|Fee Based|EGX'!AE286/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF286),\"\",'Input|Fee Based|EGX'!$AF286)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE284)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG286),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF284*'Input|Fee Based|EGX'!AH286*'Input|Fee Based|EGX'!AI286/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF284*'Input|Fee Based|EGX'!AH286*'Input|Fee Based|EGX'!AJ286/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK286),\"\",'Input|Fee Based|EGX'!$AK286)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ284)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL286),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK284*'Input|Fee Based|EGX'!AM286*'Input|Fee Based|EGX'!AN286/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK284*'Input|Fee Based|EGX'!AM286*'Input|Fee Based|EGX'!AO286/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ286*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR286*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS286*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT286*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV284*'Input|Fee Based|EGX'!AV286","v":0},{"$f":"$AV284*'Input|Fee Based|EGX'!AW286","v":0},{"$f":"$AV284*'Input|Fee Based|EGX'!AX286","v":0},{"$f":"SUM($AV284,$AX284:$AZ284)*'Input|Fee Based|EGX'!$AY286","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B287),\"\",'Input|Fee Based|EGX'!B287)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C287),\"\",'Input|Fee Based|EGX'!C287)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D287),\"\",'Input|Fee Based|EGX'!D287)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E287),\"\",'Input|Fee Based|EGX'!E287)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F287),\"\",'Input|Fee Based|EGX'!F287)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G287),\"\",'Input|Fee Based|EGX'!G287)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I287),\"\",'Input|Fee Based|EGX'!I287)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J285)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J287),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K285*'Input|Fee Based|EGX'!K287*'Input|Fee Based|EGX'!L287/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M287),\"\",'Input|Fee Based|EGX'!M287)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M285)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N287),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N285*'Input|Fee Based|EGX'!O287*'Input|Fee Based|EGX'!P287/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q287),\"\",'Input|Fee Based|EGX'!Q287)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P285)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R287),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q285*'Input|Fee Based|EGX'!S287*'Input|Fee Based|EGX'!T287/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V287),\"\",'Input|Fee Based|EGX'!$V287)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U285)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W287),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V285*'Input|Fee Based|EGX'!X287*'Input|Fee Based|EGX'!Y287/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V285*'Input|Fee Based|EGX'!X287*'Input|Fee Based|EGX'!Z287/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA287),\"\",'Input|Fee Based|EGX'!$AA287)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z285)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB287),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA285*'Input|Fee Based|EGX'!AC287*'Input|Fee Based|EGX'!AD287/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA285*'Input|Fee Based|EGX'!AC287*'Input|Fee Based|EGX'!AE287/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF287),\"\",'Input|Fee Based|EGX'!$AF287)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE285)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG287),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF285*'Input|Fee Based|EGX'!AH287*'Input|Fee Based|EGX'!AI287/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF285*'Input|Fee Based|EGX'!AH287*'Input|Fee Based|EGX'!AJ287/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK287),\"\",'Input|Fee Based|EGX'!$AK287)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ285)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL287),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK285*'Input|Fee Based|EGX'!AM287*'Input|Fee Based|EGX'!AN287/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK285*'Input|Fee Based|EGX'!AM287*'Input|Fee Based|EGX'!AO287/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ287*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR287*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS287*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT287*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV285*'Input|Fee Based|EGX'!AV287","v":0},{"$f":"$AV285*'Input|Fee Based|EGX'!AW287","v":0},{"$f":"$AV285*'Input|Fee Based|EGX'!AX287","v":0},{"$f":"SUM($AV285,$AX285:$AZ285)*'Input|Fee Based|EGX'!$AY287","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B288),\"\",'Input|Fee Based|EGX'!B288)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C288),\"\",'Input|Fee Based|EGX'!C288)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D288),\"\",'Input|Fee Based|EGX'!D288)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E288),\"\",'Input|Fee Based|EGX'!E288)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F288),\"\",'Input|Fee Based|EGX'!F288)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G288),\"\",'Input|Fee Based|EGX'!G288)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I288),\"\",'Input|Fee Based|EGX'!I288)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J286)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J288),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K286*'Input|Fee Based|EGX'!K288*'Input|Fee Based|EGX'!L288/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M288),\"\",'Input|Fee Based|EGX'!M288)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M286)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N288),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N286*'Input|Fee Based|EGX'!O288*'Input|Fee Based|EGX'!P288/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q288),\"\",'Input|Fee Based|EGX'!Q288)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P286)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R288),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q286*'Input|Fee Based|EGX'!S288*'Input|Fee Based|EGX'!T288/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V288),\"\",'Input|Fee Based|EGX'!$V288)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U286)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W288),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V286*'Input|Fee Based|EGX'!X288*'Input|Fee Based|EGX'!Y288/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V286*'Input|Fee Based|EGX'!X288*'Input|Fee Based|EGX'!Z288/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA288),\"\",'Input|Fee Based|EGX'!$AA288)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z286)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB288),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA286*'Input|Fee Based|EGX'!AC288*'Input|Fee Based|EGX'!AD288/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA286*'Input|Fee Based|EGX'!AC288*'Input|Fee Based|EGX'!AE288/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF288),\"\",'Input|Fee Based|EGX'!$AF288)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE286)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG288),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF286*'Input|Fee Based|EGX'!AH288*'Input|Fee Based|EGX'!AI288/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF286*'Input|Fee Based|EGX'!AH288*'Input|Fee Based|EGX'!AJ288/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK288),\"\",'Input|Fee Based|EGX'!$AK288)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ286)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL288),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK286*'Input|Fee Based|EGX'!AM288*'Input|Fee Based|EGX'!AN288/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK286*'Input|Fee Based|EGX'!AM288*'Input|Fee Based|EGX'!AO288/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ288*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR288*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS288*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT288*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV286*'Input|Fee Based|EGX'!AV288","v":0},{"$f":"$AV286*'Input|Fee Based|EGX'!AW288","v":0},{"$f":"$AV286*'Input|Fee Based|EGX'!AX288","v":0},{"$f":"SUM($AV286,$AX286:$AZ286)*'Input|Fee Based|EGX'!$AY288","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B289),\"\",'Input|Fee Based|EGX'!B289)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C289),\"\",'Input|Fee Based|EGX'!C289)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D289),\"\",'Input|Fee Based|EGX'!D289)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E289),\"\",'Input|Fee Based|EGX'!E289)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F289),\"\",'Input|Fee Based|EGX'!F289)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G289),\"\",'Input|Fee Based|EGX'!G289)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I289),\"\",'Input|Fee Based|EGX'!I289)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J287)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J289),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K287*'Input|Fee Based|EGX'!K289*'Input|Fee Based|EGX'!L289/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M289),\"\",'Input|Fee Based|EGX'!M289)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M287)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N289),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N287*'Input|Fee Based|EGX'!O289*'Input|Fee Based|EGX'!P289/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q289),\"\",'Input|Fee Based|EGX'!Q289)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P287)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R289),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q287*'Input|Fee Based|EGX'!S289*'Input|Fee Based|EGX'!T289/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V289),\"\",'Input|Fee Based|EGX'!$V289)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U287)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W289),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V287*'Input|Fee Based|EGX'!X289*'Input|Fee Based|EGX'!Y289/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V287*'Input|Fee Based|EGX'!X289*'Input|Fee Based|EGX'!Z289/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA289),\"\",'Input|Fee Based|EGX'!$AA289)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z287)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB289),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA287*'Input|Fee Based|EGX'!AC289*'Input|Fee Based|EGX'!AD289/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA287*'Input|Fee Based|EGX'!AC289*'Input|Fee Based|EGX'!AE289/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF289),\"\",'Input|Fee Based|EGX'!$AF289)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE287)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG289),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF287*'Input|Fee Based|EGX'!AH289*'Input|Fee Based|EGX'!AI289/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF287*'Input|Fee Based|EGX'!AH289*'Input|Fee Based|EGX'!AJ289/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK289),\"\",'Input|Fee Based|EGX'!$AK289)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ287)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL289),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK287*'Input|Fee Based|EGX'!AM289*'Input|Fee Based|EGX'!AN289/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK287*'Input|Fee Based|EGX'!AM289*'Input|Fee Based|EGX'!AO289/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ289*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR289*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS289*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT289*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV287*'Input|Fee Based|EGX'!AV289","v":0},{"$f":"$AV287*'Input|Fee Based|EGX'!AW289","v":0},{"$f":"$AV287*'Input|Fee Based|EGX'!AX289","v":0},{"$f":"SUM($AV287,$AX287:$AZ287)*'Input|Fee Based|EGX'!$AY289","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B290),\"\",'Input|Fee Based|EGX'!B290)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C290),\"\",'Input|Fee Based|EGX'!C290)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D290),\"\",'Input|Fee Based|EGX'!D290)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E290),\"\",'Input|Fee Based|EGX'!E290)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F290),\"\",'Input|Fee Based|EGX'!F290)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G290),\"\",'Input|Fee Based|EGX'!G290)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I290),\"\",'Input|Fee Based|EGX'!I290)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J288)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J290),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K288*'Input|Fee Based|EGX'!K290*'Input|Fee Based|EGX'!L290/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M290),\"\",'Input|Fee Based|EGX'!M290)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M288)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N290),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N288*'Input|Fee Based|EGX'!O290*'Input|Fee Based|EGX'!P290/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q290),\"\",'Input|Fee Based|EGX'!Q290)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P288)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R290),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q288*'Input|Fee Based|EGX'!S290*'Input|Fee Based|EGX'!T290/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V290),\"\",'Input|Fee Based|EGX'!$V290)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U288)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W290),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V288*'Input|Fee Based|EGX'!X290*'Input|Fee Based|EGX'!Y290/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V288*'Input|Fee Based|EGX'!X290*'Input|Fee Based|EGX'!Z290/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA290),\"\",'Input|Fee Based|EGX'!$AA290)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z288)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB290),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA288*'Input|Fee Based|EGX'!AC290*'Input|Fee Based|EGX'!AD290/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA288*'Input|Fee Based|EGX'!AC290*'Input|Fee Based|EGX'!AE290/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF290),\"\",'Input|Fee Based|EGX'!$AF290)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE288)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG290),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF288*'Input|Fee Based|EGX'!AH290*'Input|Fee Based|EGX'!AI290/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF288*'Input|Fee Based|EGX'!AH290*'Input|Fee Based|EGX'!AJ290/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK290),\"\",'Input|Fee Based|EGX'!$AK290)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ288)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL290),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK288*'Input|Fee Based|EGX'!AM290*'Input|Fee Based|EGX'!AN290/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK288*'Input|Fee Based|EGX'!AM290*'Input|Fee Based|EGX'!AO290/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ290*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR290*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS290*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT290*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV288*'Input|Fee Based|EGX'!AV290","v":0},{"$f":"$AV288*'Input|Fee Based|EGX'!AW290","v":0},{"$f":"$AV288*'Input|Fee Based|EGX'!AX290","v":0},{"$f":"SUM($AV288,$AX288:$AZ288)*'Input|Fee Based|EGX'!$AY290","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B291),\"\",'Input|Fee Based|EGX'!B291)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C291),\"\",'Input|Fee Based|EGX'!C291)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D291),\"\",'Input|Fee Based|EGX'!D291)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E291),\"\",'Input|Fee Based|EGX'!E291)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F291),\"\",'Input|Fee Based|EGX'!F291)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G291),\"\",'Input|Fee Based|EGX'!G291)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I291),\"\",'Input|Fee Based|EGX'!I291)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J289)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J291),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K289*'Input|Fee Based|EGX'!K291*'Input|Fee Based|EGX'!L291/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M291),\"\",'Input|Fee Based|EGX'!M291)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M289)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N291),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N289*'Input|Fee Based|EGX'!O291*'Input|Fee Based|EGX'!P291/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q291),\"\",'Input|Fee Based|EGX'!Q291)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P289)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R291),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q289*'Input|Fee Based|EGX'!S291*'Input|Fee Based|EGX'!T291/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V291),\"\",'Input|Fee Based|EGX'!$V291)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U289)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W291),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V289*'Input|Fee Based|EGX'!X291*'Input|Fee Based|EGX'!Y291/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V289*'Input|Fee Based|EGX'!X291*'Input|Fee Based|EGX'!Z291/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA291),\"\",'Input|Fee Based|EGX'!$AA291)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z289)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB291),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA289*'Input|Fee Based|EGX'!AC291*'Input|Fee Based|EGX'!AD291/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA289*'Input|Fee Based|EGX'!AC291*'Input|Fee Based|EGX'!AE291/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF291),\"\",'Input|Fee Based|EGX'!$AF291)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE289)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG291),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF289*'Input|Fee Based|EGX'!AH291*'Input|Fee Based|EGX'!AI291/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF289*'Input|Fee Based|EGX'!AH291*'Input|Fee Based|EGX'!AJ291/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK291),\"\",'Input|Fee Based|EGX'!$AK291)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ289)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL291),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK289*'Input|Fee Based|EGX'!AM291*'Input|Fee Based|EGX'!AN291/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK289*'Input|Fee Based|EGX'!AM291*'Input|Fee Based|EGX'!AO291/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ291*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR291*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS291*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT291*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV289*'Input|Fee Based|EGX'!AV291","v":0},{"$f":"$AV289*'Input|Fee Based|EGX'!AW291","v":0},{"$f":"$AV289*'Input|Fee Based|EGX'!AX291","v":0},{"$f":"SUM($AV289,$AX289:$AZ289)*'Input|Fee Based|EGX'!$AY291","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B292),\"\",'Input|Fee Based|EGX'!B292)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C292),\"\",'Input|Fee Based|EGX'!C292)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D292),\"\",'Input|Fee Based|EGX'!D292)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E292),\"\",'Input|Fee Based|EGX'!E292)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F292),\"\",'Input|Fee Based|EGX'!F292)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G292),\"\",'Input|Fee Based|EGX'!G292)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I292),\"\",'Input|Fee Based|EGX'!I292)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J290)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J292),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K290*'Input|Fee Based|EGX'!K292*'Input|Fee Based|EGX'!L292/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M292),\"\",'Input|Fee Based|EGX'!M292)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M290)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N292),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N290*'Input|Fee Based|EGX'!O292*'Input|Fee Based|EGX'!P292/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q292),\"\",'Input|Fee Based|EGX'!Q292)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P290)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R292),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q290*'Input|Fee Based|EGX'!S292*'Input|Fee Based|EGX'!T292/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V292),\"\",'Input|Fee Based|EGX'!$V292)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U290)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W292),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V290*'Input|Fee Based|EGX'!X292*'Input|Fee Based|EGX'!Y292/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V290*'Input|Fee Based|EGX'!X292*'Input|Fee Based|EGX'!Z292/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA292),\"\",'Input|Fee Based|EGX'!$AA292)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z290)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB292),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA290*'Input|Fee Based|EGX'!AC292*'Input|Fee Based|EGX'!AD292/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA290*'Input|Fee Based|EGX'!AC292*'Input|Fee Based|EGX'!AE292/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF292),\"\",'Input|Fee Based|EGX'!$AF292)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE290)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG292),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF290*'Input|Fee Based|EGX'!AH292*'Input|Fee Based|EGX'!AI292/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF290*'Input|Fee Based|EGX'!AH292*'Input|Fee Based|EGX'!AJ292/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK292),\"\",'Input|Fee Based|EGX'!$AK292)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ290)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL292),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK290*'Input|Fee Based|EGX'!AM292*'Input|Fee Based|EGX'!AN292/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK290*'Input|Fee Based|EGX'!AM292*'Input|Fee Based|EGX'!AO292/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ292*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR292*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS292*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT292*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV290*'Input|Fee Based|EGX'!AV292","v":0},{"$f":"$AV290*'Input|Fee Based|EGX'!AW292","v":0},{"$f":"$AV290*'Input|Fee Based|EGX'!AX292","v":0},{"$f":"SUM($AV290,$AX290:$AZ290)*'Input|Fee Based|EGX'!$AY292","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B293),\"\",'Input|Fee Based|EGX'!B293)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C293),\"\",'Input|Fee Based|EGX'!C293)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D293),\"\",'Input|Fee Based|EGX'!D293)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E293),\"\",'Input|Fee Based|EGX'!E293)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F293),\"\",'Input|Fee Based|EGX'!F293)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G293),\"\",'Input|Fee Based|EGX'!G293)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I293),\"\",'Input|Fee Based|EGX'!I293)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J291)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J293),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K291*'Input|Fee Based|EGX'!K293*'Input|Fee Based|EGX'!L293/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M293),\"\",'Input|Fee Based|EGX'!M293)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M291)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N293),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N291*'Input|Fee Based|EGX'!O293*'Input|Fee Based|EGX'!P293/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q293),\"\",'Input|Fee Based|EGX'!Q293)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P291)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R293),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q291*'Input|Fee Based|EGX'!S293*'Input|Fee Based|EGX'!T293/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V293),\"\",'Input|Fee Based|EGX'!$V293)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U291)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W293),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V291*'Input|Fee Based|EGX'!X293*'Input|Fee Based|EGX'!Y293/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V291*'Input|Fee Based|EGX'!X293*'Input|Fee Based|EGX'!Z293/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA293),\"\",'Input|Fee Based|EGX'!$AA293)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z291)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB293),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA291*'Input|Fee Based|EGX'!AC293*'Input|Fee Based|EGX'!AD293/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA291*'Input|Fee Based|EGX'!AC293*'Input|Fee Based|EGX'!AE293/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF293),\"\",'Input|Fee Based|EGX'!$AF293)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE291)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG293),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF291*'Input|Fee Based|EGX'!AH293*'Input|Fee Based|EGX'!AI293/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF291*'Input|Fee Based|EGX'!AH293*'Input|Fee Based|EGX'!AJ293/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK293),\"\",'Input|Fee Based|EGX'!$AK293)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ291)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL293),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK291*'Input|Fee Based|EGX'!AM293*'Input|Fee Based|EGX'!AN293/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK291*'Input|Fee Based|EGX'!AM293*'Input|Fee Based|EGX'!AO293/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ293*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR293*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS293*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT293*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV291*'Input|Fee Based|EGX'!AV293","v":0},{"$f":"$AV291*'Input|Fee Based|EGX'!AW293","v":0},{"$f":"$AV291*'Input|Fee Based|EGX'!AX293","v":0},{"$f":"SUM($AV291,$AX291:$AZ291)*'Input|Fee Based|EGX'!$AY293","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B294),\"\",'Input|Fee Based|EGX'!B294)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C294),\"\",'Input|Fee Based|EGX'!C294)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D294),\"\",'Input|Fee Based|EGX'!D294)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E294),\"\",'Input|Fee Based|EGX'!E294)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F294),\"\",'Input|Fee Based|EGX'!F294)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G294),\"\",'Input|Fee Based|EGX'!G294)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I294),\"\",'Input|Fee Based|EGX'!I294)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J292)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J294),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K292*'Input|Fee Based|EGX'!K294*'Input|Fee Based|EGX'!L294/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M294),\"\",'Input|Fee Based|EGX'!M294)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M292)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N294),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N292*'Input|Fee Based|EGX'!O294*'Input|Fee Based|EGX'!P294/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q294),\"\",'Input|Fee Based|EGX'!Q294)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P292)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R294),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q292*'Input|Fee Based|EGX'!S294*'Input|Fee Based|EGX'!T294/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V294),\"\",'Input|Fee Based|EGX'!$V294)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U292)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W294),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V292*'Input|Fee Based|EGX'!X294*'Input|Fee Based|EGX'!Y294/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V292*'Input|Fee Based|EGX'!X294*'Input|Fee Based|EGX'!Z294/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA294),\"\",'Input|Fee Based|EGX'!$AA294)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z292)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB294),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA292*'Input|Fee Based|EGX'!AC294*'Input|Fee Based|EGX'!AD294/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA292*'Input|Fee Based|EGX'!AC294*'Input|Fee Based|EGX'!AE294/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF294),\"\",'Input|Fee Based|EGX'!$AF294)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE292)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG294),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF292*'Input|Fee Based|EGX'!AH294*'Input|Fee Based|EGX'!AI294/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF292*'Input|Fee Based|EGX'!AH294*'Input|Fee Based|EGX'!AJ294/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK294),\"\",'Input|Fee Based|EGX'!$AK294)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ292)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL294),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK292*'Input|Fee Based|EGX'!AM294*'Input|Fee Based|EGX'!AN294/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK292*'Input|Fee Based|EGX'!AM294*'Input|Fee Based|EGX'!AO294/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ294*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR294*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS294*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT294*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV292*'Input|Fee Based|EGX'!AV294","v":0},{"$f":"$AV292*'Input|Fee Based|EGX'!AW294","v":0},{"$f":"$AV292*'Input|Fee Based|EGX'!AX294","v":0},{"$f":"SUM($AV292,$AX292:$AZ292)*'Input|Fee Based|EGX'!$AY294","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B295),\"\",'Input|Fee Based|EGX'!B295)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C295),\"\",'Input|Fee Based|EGX'!C295)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D295),\"\",'Input|Fee Based|EGX'!D295)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E295),\"\",'Input|Fee Based|EGX'!E295)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F295),\"\",'Input|Fee Based|EGX'!F295)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G295),\"\",'Input|Fee Based|EGX'!G295)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I295),\"\",'Input|Fee Based|EGX'!I295)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J293)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J295),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K293*'Input|Fee Based|EGX'!K295*'Input|Fee Based|EGX'!L295/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M295),\"\",'Input|Fee Based|EGX'!M295)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M293)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N295),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N293*'Input|Fee Based|EGX'!O295*'Input|Fee Based|EGX'!P295/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q295),\"\",'Input|Fee Based|EGX'!Q295)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P293)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R295),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q293*'Input|Fee Based|EGX'!S295*'Input|Fee Based|EGX'!T295/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V295),\"\",'Input|Fee Based|EGX'!$V295)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U293)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W295),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V293*'Input|Fee Based|EGX'!X295*'Input|Fee Based|EGX'!Y295/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V293*'Input|Fee Based|EGX'!X295*'Input|Fee Based|EGX'!Z295/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA295),\"\",'Input|Fee Based|EGX'!$AA295)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z293)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB295),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA293*'Input|Fee Based|EGX'!AC295*'Input|Fee Based|EGX'!AD295/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA293*'Input|Fee Based|EGX'!AC295*'Input|Fee Based|EGX'!AE295/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF295),\"\",'Input|Fee Based|EGX'!$AF295)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE293)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG295),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF293*'Input|Fee Based|EGX'!AH295*'Input|Fee Based|EGX'!AI295/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF293*'Input|Fee Based|EGX'!AH295*'Input|Fee Based|EGX'!AJ295/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK295),\"\",'Input|Fee Based|EGX'!$AK295)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ293)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL295),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK293*'Input|Fee Based|EGX'!AM295*'Input|Fee Based|EGX'!AN295/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK293*'Input|Fee Based|EGX'!AM295*'Input|Fee Based|EGX'!AO295/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ295*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR295*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS295*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT295*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV293*'Input|Fee Based|EGX'!AV295","v":0},{"$f":"$AV293*'Input|Fee Based|EGX'!AW295","v":0},{"$f":"$AV293*'Input|Fee Based|EGX'!AX295","v":0},{"$f":"SUM($AV293,$AX293:$AZ293)*'Input|Fee Based|EGX'!$AY295","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B296),\"\",'Input|Fee Based|EGX'!B296)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C296),\"\",'Input|Fee Based|EGX'!C296)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D296),\"\",'Input|Fee Based|EGX'!D296)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E296),\"\",'Input|Fee Based|EGX'!E296)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F296),\"\",'Input|Fee Based|EGX'!F296)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G296),\"\",'Input|Fee Based|EGX'!G296)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I296),\"\",'Input|Fee Based|EGX'!I296)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J294)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J296),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K294*'Input|Fee Based|EGX'!K296*'Input|Fee Based|EGX'!L296/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M296),\"\",'Input|Fee Based|EGX'!M296)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M294)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N296),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N294*'Input|Fee Based|EGX'!O296*'Input|Fee Based|EGX'!P296/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q296),\"\",'Input|Fee Based|EGX'!Q296)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P294)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R296),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q294*'Input|Fee Based|EGX'!S296*'Input|Fee Based|EGX'!T296/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V296),\"\",'Input|Fee Based|EGX'!$V296)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U294)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W296),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V294*'Input|Fee Based|EGX'!X296*'Input|Fee Based|EGX'!Y296/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V294*'Input|Fee Based|EGX'!X296*'Input|Fee Based|EGX'!Z296/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA296),\"\",'Input|Fee Based|EGX'!$AA296)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z294)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB296),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA294*'Input|Fee Based|EGX'!AC296*'Input|Fee Based|EGX'!AD296/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA294*'Input|Fee Based|EGX'!AC296*'Input|Fee Based|EGX'!AE296/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF296),\"\",'Input|Fee Based|EGX'!$AF296)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE294)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG296),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF294*'Input|Fee Based|EGX'!AH296*'Input|Fee Based|EGX'!AI296/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF294*'Input|Fee Based|EGX'!AH296*'Input|Fee Based|EGX'!AJ296/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK296),\"\",'Input|Fee Based|EGX'!$AK296)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ294)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL296),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK294*'Input|Fee Based|EGX'!AM296*'Input|Fee Based|EGX'!AN296/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK294*'Input|Fee Based|EGX'!AM296*'Input|Fee Based|EGX'!AO296/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ296*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR296*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS296*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT296*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV294*'Input|Fee Based|EGX'!AV296","v":0},{"$f":"$AV294*'Input|Fee Based|EGX'!AW296","v":0},{"$f":"$AV294*'Input|Fee Based|EGX'!AX296","v":0},{"$f":"SUM($AV294,$AX294:$AZ294)*'Input|Fee Based|EGX'!$AY296","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B297),\"\",'Input|Fee Based|EGX'!B297)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C297),\"\",'Input|Fee Based|EGX'!C297)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D297),\"\",'Input|Fee Based|EGX'!D297)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E297),\"\",'Input|Fee Based|EGX'!E297)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F297),\"\",'Input|Fee Based|EGX'!F297)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G297),\"\",'Input|Fee Based|EGX'!G297)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I297),\"\",'Input|Fee Based|EGX'!I297)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J295)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J297),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K295*'Input|Fee Based|EGX'!K297*'Input|Fee Based|EGX'!L297/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M297),\"\",'Input|Fee Based|EGX'!M297)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M295)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N297),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N295*'Input|Fee Based|EGX'!O297*'Input|Fee Based|EGX'!P297/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q297),\"\",'Input|Fee Based|EGX'!Q297)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P295)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R297),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q295*'Input|Fee Based|EGX'!S297*'Input|Fee Based|EGX'!T297/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V297),\"\",'Input|Fee Based|EGX'!$V297)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U295)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W297),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V295*'Input|Fee Based|EGX'!X297*'Input|Fee Based|EGX'!Y297/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V295*'Input|Fee Based|EGX'!X297*'Input|Fee Based|EGX'!Z297/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA297),\"\",'Input|Fee Based|EGX'!$AA297)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z295)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB297),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA295*'Input|Fee Based|EGX'!AC297*'Input|Fee Based|EGX'!AD297/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA295*'Input|Fee Based|EGX'!AC297*'Input|Fee Based|EGX'!AE297/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF297),\"\",'Input|Fee Based|EGX'!$AF297)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE295)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG297),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF295*'Input|Fee Based|EGX'!AH297*'Input|Fee Based|EGX'!AI297/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF295*'Input|Fee Based|EGX'!AH297*'Input|Fee Based|EGX'!AJ297/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK297),\"\",'Input|Fee Based|EGX'!$AK297)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ295)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL297),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK295*'Input|Fee Based|EGX'!AM297*'Input|Fee Based|EGX'!AN297/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK295*'Input|Fee Based|EGX'!AM297*'Input|Fee Based|EGX'!AO297/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ297*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR297*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS297*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT297*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV295*'Input|Fee Based|EGX'!AV297","v":0},{"$f":"$AV295*'Input|Fee Based|EGX'!AW297","v":0},{"$f":"$AV295*'Input|Fee Based|EGX'!AX297","v":0},{"$f":"SUM($AV295,$AX295:$AZ295)*'Input|Fee Based|EGX'!$AY297","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B298),\"\",'Input|Fee Based|EGX'!B298)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C298),\"\",'Input|Fee Based|EGX'!C298)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D298),\"\",'Input|Fee Based|EGX'!D298)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E298),\"\",'Input|Fee Based|EGX'!E298)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F298),\"\",'Input|Fee Based|EGX'!F298)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G298),\"\",'Input|Fee Based|EGX'!G298)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I298),\"\",'Input|Fee Based|EGX'!I298)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J296)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J298),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K296*'Input|Fee Based|EGX'!K298*'Input|Fee Based|EGX'!L298/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M298),\"\",'Input|Fee Based|EGX'!M298)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M296)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N298),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N296*'Input|Fee Based|EGX'!O298*'Input|Fee Based|EGX'!P298/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q298),\"\",'Input|Fee Based|EGX'!Q298)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P296)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R298),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q296*'Input|Fee Based|EGX'!S298*'Input|Fee Based|EGX'!T298/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V298),\"\",'Input|Fee Based|EGX'!$V298)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U296)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W298),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V296*'Input|Fee Based|EGX'!X298*'Input|Fee Based|EGX'!Y298/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V296*'Input|Fee Based|EGX'!X298*'Input|Fee Based|EGX'!Z298/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA298),\"\",'Input|Fee Based|EGX'!$AA298)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z296)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB298),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA296*'Input|Fee Based|EGX'!AC298*'Input|Fee Based|EGX'!AD298/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA296*'Input|Fee Based|EGX'!AC298*'Input|Fee Based|EGX'!AE298/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF298),\"\",'Input|Fee Based|EGX'!$AF298)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE296)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG298),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF296*'Input|Fee Based|EGX'!AH298*'Input|Fee Based|EGX'!AI298/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF296*'Input|Fee Based|EGX'!AH298*'Input|Fee Based|EGX'!AJ298/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK298),\"\",'Input|Fee Based|EGX'!$AK298)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ296)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL298),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK296*'Input|Fee Based|EGX'!AM298*'Input|Fee Based|EGX'!AN298/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK296*'Input|Fee Based|EGX'!AM298*'Input|Fee Based|EGX'!AO298/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ298*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR298*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS298*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT298*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV296*'Input|Fee Based|EGX'!AV298","v":0},{"$f":"$AV296*'Input|Fee Based|EGX'!AW298","v":0},{"$f":"$AV296*'Input|Fee Based|EGX'!AX298","v":0},{"$f":"SUM($AV296,$AX296:$AZ296)*'Input|Fee Based|EGX'!$AY298","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B299),\"\",'Input|Fee Based|EGX'!B299)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C299),\"\",'Input|Fee Based|EGX'!C299)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D299),\"\",'Input|Fee Based|EGX'!D299)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E299),\"\",'Input|Fee Based|EGX'!E299)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F299),\"\",'Input|Fee Based|EGX'!F299)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G299),\"\",'Input|Fee Based|EGX'!G299)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I299),\"\",'Input|Fee Based|EGX'!I299)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J297)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J299),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K297*'Input|Fee Based|EGX'!K299*'Input|Fee Based|EGX'!L299/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M299),\"\",'Input|Fee Based|EGX'!M299)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M297)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N299),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N297*'Input|Fee Based|EGX'!O299*'Input|Fee Based|EGX'!P299/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q299),\"\",'Input|Fee Based|EGX'!Q299)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P297)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R299),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q297*'Input|Fee Based|EGX'!S299*'Input|Fee Based|EGX'!T299/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V299),\"\",'Input|Fee Based|EGX'!$V299)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U297)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W299),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V297*'Input|Fee Based|EGX'!X299*'Input|Fee Based|EGX'!Y299/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V297*'Input|Fee Based|EGX'!X299*'Input|Fee Based|EGX'!Z299/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA299),\"\",'Input|Fee Based|EGX'!$AA299)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z297)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB299),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA297*'Input|Fee Based|EGX'!AC299*'Input|Fee Based|EGX'!AD299/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA297*'Input|Fee Based|EGX'!AC299*'Input|Fee Based|EGX'!AE299/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF299),\"\",'Input|Fee Based|EGX'!$AF299)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE297)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG299),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF297*'Input|Fee Based|EGX'!AH299*'Input|Fee Based|EGX'!AI299/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF297*'Input|Fee Based|EGX'!AH299*'Input|Fee Based|EGX'!AJ299/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK299),\"\",'Input|Fee Based|EGX'!$AK299)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ297)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL299),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK297*'Input|Fee Based|EGX'!AM299*'Input|Fee Based|EGX'!AN299/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK297*'Input|Fee Based|EGX'!AM299*'Input|Fee Based|EGX'!AO299/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ299*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR299*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS299*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT299*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV297*'Input|Fee Based|EGX'!AV299","v":0},{"$f":"$AV297*'Input|Fee Based|EGX'!AW299","v":0},{"$f":"$AV297*'Input|Fee Based|EGX'!AX299","v":0},{"$f":"SUM($AV297,$AX297:$AZ297)*'Input|Fee Based|EGX'!$AY299","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B300),\"\",'Input|Fee Based|EGX'!B300)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C300),\"\",'Input|Fee Based|EGX'!C300)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D300),\"\",'Input|Fee Based|EGX'!D300)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E300),\"\",'Input|Fee Based|EGX'!E300)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F300),\"\",'Input|Fee Based|EGX'!F300)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G300),\"\",'Input|Fee Based|EGX'!G300)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I300),\"\",'Input|Fee Based|EGX'!I300)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J298)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J300),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K298*'Input|Fee Based|EGX'!K300*'Input|Fee Based|EGX'!L300/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M300),\"\",'Input|Fee Based|EGX'!M300)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M298)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N300),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N298*'Input|Fee Based|EGX'!O300*'Input|Fee Based|EGX'!P300/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q300),\"\",'Input|Fee Based|EGX'!Q300)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P298)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R300),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q298*'Input|Fee Based|EGX'!S300*'Input|Fee Based|EGX'!T300/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V300),\"\",'Input|Fee Based|EGX'!$V300)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U298)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W300),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V298*'Input|Fee Based|EGX'!X300*'Input|Fee Based|EGX'!Y300/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V298*'Input|Fee Based|EGX'!X300*'Input|Fee Based|EGX'!Z300/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA300),\"\",'Input|Fee Based|EGX'!$AA300)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z298)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB300),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA298*'Input|Fee Based|EGX'!AC300*'Input|Fee Based|EGX'!AD300/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA298*'Input|Fee Based|EGX'!AC300*'Input|Fee Based|EGX'!AE300/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF300),\"\",'Input|Fee Based|EGX'!$AF300)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE298)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG300),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF298*'Input|Fee Based|EGX'!AH300*'Input|Fee Based|EGX'!AI300/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF298*'Input|Fee Based|EGX'!AH300*'Input|Fee Based|EGX'!AJ300/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK300),\"\",'Input|Fee Based|EGX'!$AK300)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ298)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL300),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK298*'Input|Fee Based|EGX'!AM300*'Input|Fee Based|EGX'!AN300/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK298*'Input|Fee Based|EGX'!AM300*'Input|Fee Based|EGX'!AO300/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ300*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR300*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS300*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT300*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV298*'Input|Fee Based|EGX'!AV300","v":0},{"$f":"$AV298*'Input|Fee Based|EGX'!AW300","v":0},{"$f":"$AV298*'Input|Fee Based|EGX'!AX300","v":0},{"$f":"SUM($AV298,$AX298:$AZ298)*'Input|Fee Based|EGX'!$AY300","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B301),\"\",'Input|Fee Based|EGX'!B301)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C301),\"\",'Input|Fee Based|EGX'!C301)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D301),\"\",'Input|Fee Based|EGX'!D301)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E301),\"\",'Input|Fee Based|EGX'!E301)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F301),\"\",'Input|Fee Based|EGX'!F301)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G301),\"\",'Input|Fee Based|EGX'!G301)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I301),\"\",'Input|Fee Based|EGX'!I301)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J299)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J301),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K299*'Input|Fee Based|EGX'!K301*'Input|Fee Based|EGX'!L301/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M301),\"\",'Input|Fee Based|EGX'!M301)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M299)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N301),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N299*'Input|Fee Based|EGX'!O301*'Input|Fee Based|EGX'!P301/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q301),\"\",'Input|Fee Based|EGX'!Q301)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P299)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R301),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q299*'Input|Fee Based|EGX'!S301*'Input|Fee Based|EGX'!T301/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V301),\"\",'Input|Fee Based|EGX'!$V301)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U299)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W301),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V299*'Input|Fee Based|EGX'!X301*'Input|Fee Based|EGX'!Y301/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V299*'Input|Fee Based|EGX'!X301*'Input|Fee Based|EGX'!Z301/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA301),\"\",'Input|Fee Based|EGX'!$AA301)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z299)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB301),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA299*'Input|Fee Based|EGX'!AC301*'Input|Fee Based|EGX'!AD301/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA299*'Input|Fee Based|EGX'!AC301*'Input|Fee Based|EGX'!AE301/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF301),\"\",'Input|Fee Based|EGX'!$AF301)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE299)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG301),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF299*'Input|Fee Based|EGX'!AH301*'Input|Fee Based|EGX'!AI301/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF299*'Input|Fee Based|EGX'!AH301*'Input|Fee Based|EGX'!AJ301/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK301),\"\",'Input|Fee Based|EGX'!$AK301)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ299)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL301),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK299*'Input|Fee Based|EGX'!AM301*'Input|Fee Based|EGX'!AN301/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK299*'Input|Fee Based|EGX'!AM301*'Input|Fee Based|EGX'!AO301/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ301*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR301*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS301*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT301*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV299*'Input|Fee Based|EGX'!AV301","v":0},{"$f":"$AV299*'Input|Fee Based|EGX'!AW301","v":0},{"$f":"$AV299*'Input|Fee Based|EGX'!AX301","v":0},{"$f":"SUM($AV299,$AX299:$AZ299)*'Input|Fee Based|EGX'!$AY301","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B302),\"\",'Input|Fee Based|EGX'!B302)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C302),\"\",'Input|Fee Based|EGX'!C302)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D302),\"\",'Input|Fee Based|EGX'!D302)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E302),\"\",'Input|Fee Based|EGX'!E302)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F302),\"\",'Input|Fee Based|EGX'!F302)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G302),\"\",'Input|Fee Based|EGX'!G302)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I302),\"\",'Input|Fee Based|EGX'!I302)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J300)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J302),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K300*'Input|Fee Based|EGX'!K302*'Input|Fee Based|EGX'!L302/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M302),\"\",'Input|Fee Based|EGX'!M302)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M300)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N302),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N300*'Input|Fee Based|EGX'!O302*'Input|Fee Based|EGX'!P302/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q302),\"\",'Input|Fee Based|EGX'!Q302)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P300)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R302),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q300*'Input|Fee Based|EGX'!S302*'Input|Fee Based|EGX'!T302/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V302),\"\",'Input|Fee Based|EGX'!$V302)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U300)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W302),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V300*'Input|Fee Based|EGX'!X302*'Input|Fee Based|EGX'!Y302/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V300*'Input|Fee Based|EGX'!X302*'Input|Fee Based|EGX'!Z302/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA302),\"\",'Input|Fee Based|EGX'!$AA302)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z300)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB302),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA300*'Input|Fee Based|EGX'!AC302*'Input|Fee Based|EGX'!AD302/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA300*'Input|Fee Based|EGX'!AC302*'Input|Fee Based|EGX'!AE302/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF302),\"\",'Input|Fee Based|EGX'!$AF302)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE300)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG302),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF300*'Input|Fee Based|EGX'!AH302*'Input|Fee Based|EGX'!AI302/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF300*'Input|Fee Based|EGX'!AH302*'Input|Fee Based|EGX'!AJ302/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK302),\"\",'Input|Fee Based|EGX'!$AK302)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ300)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL302),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK300*'Input|Fee Based|EGX'!AM302*'Input|Fee Based|EGX'!AN302/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK300*'Input|Fee Based|EGX'!AM302*'Input|Fee Based|EGX'!AO302/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ302*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR302*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS302*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT302*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV300*'Input|Fee Based|EGX'!AV302","v":0},{"$f":"$AV300*'Input|Fee Based|EGX'!AW302","v":0},{"$f":"$AV300*'Input|Fee Based|EGX'!AX302","v":0},{"$f":"SUM($AV300,$AX300:$AZ300)*'Input|Fee Based|EGX'!$AY302","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B303),\"\",'Input|Fee Based|EGX'!B303)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C303),\"\",'Input|Fee Based|EGX'!C303)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D303),\"\",'Input|Fee Based|EGX'!D303)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E303),\"\",'Input|Fee Based|EGX'!E303)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F303),\"\",'Input|Fee Based|EGX'!F303)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G303),\"\",'Input|Fee Based|EGX'!G303)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I303),\"\",'Input|Fee Based|EGX'!I303)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J301)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J303),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K301*'Input|Fee Based|EGX'!K303*'Input|Fee Based|EGX'!L303/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M303),\"\",'Input|Fee Based|EGX'!M303)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M301)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N303),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N301*'Input|Fee Based|EGX'!O303*'Input|Fee Based|EGX'!P303/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q303),\"\",'Input|Fee Based|EGX'!Q303)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P301)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R303),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q301*'Input|Fee Based|EGX'!S303*'Input|Fee Based|EGX'!T303/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V303),\"\",'Input|Fee Based|EGX'!$V303)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U301)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W303),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V301*'Input|Fee Based|EGX'!X303*'Input|Fee Based|EGX'!Y303/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V301*'Input|Fee Based|EGX'!X303*'Input|Fee Based|EGX'!Z303/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA303),\"\",'Input|Fee Based|EGX'!$AA303)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z301)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB303),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA301*'Input|Fee Based|EGX'!AC303*'Input|Fee Based|EGX'!AD303/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA301*'Input|Fee Based|EGX'!AC303*'Input|Fee Based|EGX'!AE303/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF303),\"\",'Input|Fee Based|EGX'!$AF303)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE301)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG303),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF301*'Input|Fee Based|EGX'!AH303*'Input|Fee Based|EGX'!AI303/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF301*'Input|Fee Based|EGX'!AH303*'Input|Fee Based|EGX'!AJ303/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK303),\"\",'Input|Fee Based|EGX'!$AK303)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ301)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL303),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK301*'Input|Fee Based|EGX'!AM303*'Input|Fee Based|EGX'!AN303/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK301*'Input|Fee Based|EGX'!AM303*'Input|Fee Based|EGX'!AO303/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ303*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR303*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS303*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT303*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV301*'Input|Fee Based|EGX'!AV303","v":0},{"$f":"$AV301*'Input|Fee Based|EGX'!AW303","v":0},{"$f":"$AV301*'Input|Fee Based|EGX'!AX303","v":0},{"$f":"SUM($AV301,$AX301:$AZ301)*'Input|Fee Based|EGX'!$AY303","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B304),\"\",'Input|Fee Based|EGX'!B304)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C304),\"\",'Input|Fee Based|EGX'!C304)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D304),\"\",'Input|Fee Based|EGX'!D304)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E304),\"\",'Input|Fee Based|EGX'!E304)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F304),\"\",'Input|Fee Based|EGX'!F304)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G304),\"\",'Input|Fee Based|EGX'!G304)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I304),\"\",'Input|Fee Based|EGX'!I304)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J302)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J304),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K302*'Input|Fee Based|EGX'!K304*'Input|Fee Based|EGX'!L304/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M304),\"\",'Input|Fee Based|EGX'!M304)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M302)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N304),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N302*'Input|Fee Based|EGX'!O304*'Input|Fee Based|EGX'!P304/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q304),\"\",'Input|Fee Based|EGX'!Q304)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P302)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R304),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q302*'Input|Fee Based|EGX'!S304*'Input|Fee Based|EGX'!T304/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V304),\"\",'Input|Fee Based|EGX'!$V304)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U302)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W304),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V302*'Input|Fee Based|EGX'!X304*'Input|Fee Based|EGX'!Y304/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V302*'Input|Fee Based|EGX'!X304*'Input|Fee Based|EGX'!Z304/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA304),\"\",'Input|Fee Based|EGX'!$AA304)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z302)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB304),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA302*'Input|Fee Based|EGX'!AC304*'Input|Fee Based|EGX'!AD304/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA302*'Input|Fee Based|EGX'!AC304*'Input|Fee Based|EGX'!AE304/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF304),\"\",'Input|Fee Based|EGX'!$AF304)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE302)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG304),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF302*'Input|Fee Based|EGX'!AH304*'Input|Fee Based|EGX'!AI304/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF302*'Input|Fee Based|EGX'!AH304*'Input|Fee Based|EGX'!AJ304/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK304),\"\",'Input|Fee Based|EGX'!$AK304)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ302)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL304),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK302*'Input|Fee Based|EGX'!AM304*'Input|Fee Based|EGX'!AN304/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK302*'Input|Fee Based|EGX'!AM304*'Input|Fee Based|EGX'!AO304/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ304*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR304*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS304*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT304*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV302*'Input|Fee Based|EGX'!AV304","v":0},{"$f":"$AV302*'Input|Fee Based|EGX'!AW304","v":0},{"$f":"$AV302*'Input|Fee Based|EGX'!AX304","v":0},{"$f":"SUM($AV302,$AX302:$AZ302)*'Input|Fee Based|EGX'!$AY304","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B305),\"\",'Input|Fee Based|EGX'!B305)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C305),\"\",'Input|Fee Based|EGX'!C305)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D305),\"\",'Input|Fee Based|EGX'!D305)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E305),\"\",'Input|Fee Based|EGX'!E305)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F305),\"\",'Input|Fee Based|EGX'!F305)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G305),\"\",'Input|Fee Based|EGX'!G305)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I305),\"\",'Input|Fee Based|EGX'!I305)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J303)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J305),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K303*'Input|Fee Based|EGX'!K305*'Input|Fee Based|EGX'!L305/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M305),\"\",'Input|Fee Based|EGX'!M305)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M303)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N305),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N303*'Input|Fee Based|EGX'!O305*'Input|Fee Based|EGX'!P305/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q305),\"\",'Input|Fee Based|EGX'!Q305)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P303)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R305),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q303*'Input|Fee Based|EGX'!S305*'Input|Fee Based|EGX'!T305/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V305),\"\",'Input|Fee Based|EGX'!$V305)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U303)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W305),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V303*'Input|Fee Based|EGX'!X305*'Input|Fee Based|EGX'!Y305/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V303*'Input|Fee Based|EGX'!X305*'Input|Fee Based|EGX'!Z305/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA305),\"\",'Input|Fee Based|EGX'!$AA305)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z303)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB305),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA303*'Input|Fee Based|EGX'!AC305*'Input|Fee Based|EGX'!AD305/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA303*'Input|Fee Based|EGX'!AC305*'Input|Fee Based|EGX'!AE305/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF305),\"\",'Input|Fee Based|EGX'!$AF305)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE303)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG305),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF303*'Input|Fee Based|EGX'!AH305*'Input|Fee Based|EGX'!AI305/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF303*'Input|Fee Based|EGX'!AH305*'Input|Fee Based|EGX'!AJ305/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK305),\"\",'Input|Fee Based|EGX'!$AK305)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ303)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL305),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK303*'Input|Fee Based|EGX'!AM305*'Input|Fee Based|EGX'!AN305/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK303*'Input|Fee Based|EGX'!AM305*'Input|Fee Based|EGX'!AO305/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ305*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR305*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS305*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT305*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV303*'Input|Fee Based|EGX'!AV305","v":0},{"$f":"$AV303*'Input|Fee Based|EGX'!AW305","v":0},{"$f":"$AV303*'Input|Fee Based|EGX'!AX305","v":0},{"$f":"SUM($AV303,$AX303:$AZ303)*'Input|Fee Based|EGX'!$AY305","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B306),\"\",'Input|Fee Based|EGX'!B306)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C306),\"\",'Input|Fee Based|EGX'!C306)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D306),\"\",'Input|Fee Based|EGX'!D306)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E306),\"\",'Input|Fee Based|EGX'!E306)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F306),\"\",'Input|Fee Based|EGX'!F306)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G306),\"\",'Input|Fee Based|EGX'!G306)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I306),\"\",'Input|Fee Based|EGX'!I306)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J304)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J306),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K304*'Input|Fee Based|EGX'!K306*'Input|Fee Based|EGX'!L306/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M306),\"\",'Input|Fee Based|EGX'!M306)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M304)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N306),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N304*'Input|Fee Based|EGX'!O306*'Input|Fee Based|EGX'!P306/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q306),\"\",'Input|Fee Based|EGX'!Q306)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P304)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R306),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q304*'Input|Fee Based|EGX'!S306*'Input|Fee Based|EGX'!T306/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V306),\"\",'Input|Fee Based|EGX'!$V306)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U304)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W306),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V304*'Input|Fee Based|EGX'!X306*'Input|Fee Based|EGX'!Y306/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V304*'Input|Fee Based|EGX'!X306*'Input|Fee Based|EGX'!Z306/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA306),\"\",'Input|Fee Based|EGX'!$AA306)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z304)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB306),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA304*'Input|Fee Based|EGX'!AC306*'Input|Fee Based|EGX'!AD306/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA304*'Input|Fee Based|EGX'!AC306*'Input|Fee Based|EGX'!AE306/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF306),\"\",'Input|Fee Based|EGX'!$AF306)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE304)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG306),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF304*'Input|Fee Based|EGX'!AH306*'Input|Fee Based|EGX'!AI306/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF304*'Input|Fee Based|EGX'!AH306*'Input|Fee Based|EGX'!AJ306/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK306),\"\",'Input|Fee Based|EGX'!$AK306)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ304)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL306),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK304*'Input|Fee Based|EGX'!AM306*'Input|Fee Based|EGX'!AN306/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK304*'Input|Fee Based|EGX'!AM306*'Input|Fee Based|EGX'!AO306/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ306*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR306*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS306*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT306*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV304*'Input|Fee Based|EGX'!AV306","v":0},{"$f":"$AV304*'Input|Fee Based|EGX'!AW306","v":0},{"$f":"$AV304*'Input|Fee Based|EGX'!AX306","v":0},{"$f":"SUM($AV304,$AX304:$AZ304)*'Input|Fee Based|EGX'!$AY306","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B307),\"\",'Input|Fee Based|EGX'!B307)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C307),\"\",'Input|Fee Based|EGX'!C307)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D307),\"\",'Input|Fee Based|EGX'!D307)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E307),\"\",'Input|Fee Based|EGX'!E307)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F307),\"\",'Input|Fee Based|EGX'!F307)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G307),\"\",'Input|Fee Based|EGX'!G307)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I307),\"\",'Input|Fee Based|EGX'!I307)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J305)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J307),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K305*'Input|Fee Based|EGX'!K307*'Input|Fee Based|EGX'!L307/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M307),\"\",'Input|Fee Based|EGX'!M307)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M305)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N307),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N305*'Input|Fee Based|EGX'!O307*'Input|Fee Based|EGX'!P307/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q307),\"\",'Input|Fee Based|EGX'!Q307)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P305)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R307),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q305*'Input|Fee Based|EGX'!S307*'Input|Fee Based|EGX'!T307/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V307),\"\",'Input|Fee Based|EGX'!$V307)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U305)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W307),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V305*'Input|Fee Based|EGX'!X307*'Input|Fee Based|EGX'!Y307/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V305*'Input|Fee Based|EGX'!X307*'Input|Fee Based|EGX'!Z307/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA307),\"\",'Input|Fee Based|EGX'!$AA307)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z305)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB307),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA305*'Input|Fee Based|EGX'!AC307*'Input|Fee Based|EGX'!AD307/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA305*'Input|Fee Based|EGX'!AC307*'Input|Fee Based|EGX'!AE307/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF307),\"\",'Input|Fee Based|EGX'!$AF307)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE305)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG307),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF305*'Input|Fee Based|EGX'!AH307*'Input|Fee Based|EGX'!AI307/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF305*'Input|Fee Based|EGX'!AH307*'Input|Fee Based|EGX'!AJ307/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK307),\"\",'Input|Fee Based|EGX'!$AK307)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ305)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL307),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK305*'Input|Fee Based|EGX'!AM307*'Input|Fee Based|EGX'!AN307/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK305*'Input|Fee Based|EGX'!AM307*'Input|Fee Based|EGX'!AO307/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ307*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR307*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS307*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT307*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV305*'Input|Fee Based|EGX'!AV307","v":0},{"$f":"$AV305*'Input|Fee Based|EGX'!AW307","v":0},{"$f":"$AV305*'Input|Fee Based|EGX'!AX307","v":0},{"$f":"SUM($AV305,$AX305:$AZ305)*'Input|Fee Based|EGX'!$AY307","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B308),\"\",'Input|Fee Based|EGX'!B308)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C308),\"\",'Input|Fee Based|EGX'!C308)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D308),\"\",'Input|Fee Based|EGX'!D308)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E308),\"\",'Input|Fee Based|EGX'!E308)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F308),\"\",'Input|Fee Based|EGX'!F308)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G308),\"\",'Input|Fee Based|EGX'!G308)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I308),\"\",'Input|Fee Based|EGX'!I308)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J306)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J308),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K306*'Input|Fee Based|EGX'!K308*'Input|Fee Based|EGX'!L308/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M308),\"\",'Input|Fee Based|EGX'!M308)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M306)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N308),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N306*'Input|Fee Based|EGX'!O308*'Input|Fee Based|EGX'!P308/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q308),\"\",'Input|Fee Based|EGX'!Q308)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P306)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R308),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q306*'Input|Fee Based|EGX'!S308*'Input|Fee Based|EGX'!T308/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V308),\"\",'Input|Fee Based|EGX'!$V308)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U306)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W308),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V306*'Input|Fee Based|EGX'!X308*'Input|Fee Based|EGX'!Y308/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V306*'Input|Fee Based|EGX'!X308*'Input|Fee Based|EGX'!Z308/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA308),\"\",'Input|Fee Based|EGX'!$AA308)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z306)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB308),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA306*'Input|Fee Based|EGX'!AC308*'Input|Fee Based|EGX'!AD308/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA306*'Input|Fee Based|EGX'!AC308*'Input|Fee Based|EGX'!AE308/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF308),\"\",'Input|Fee Based|EGX'!$AF308)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE306)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG308),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF306*'Input|Fee Based|EGX'!AH308*'Input|Fee Based|EGX'!AI308/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF306*'Input|Fee Based|EGX'!AH308*'Input|Fee Based|EGX'!AJ308/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK308),\"\",'Input|Fee Based|EGX'!$AK308)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ306)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL308),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK306*'Input|Fee Based|EGX'!AM308*'Input|Fee Based|EGX'!AN308/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK306*'Input|Fee Based|EGX'!AM308*'Input|Fee Based|EGX'!AO308/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ308*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR308*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS308*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT308*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV306*'Input|Fee Based|EGX'!AV308","v":0},{"$f":"$AV306*'Input|Fee Based|EGX'!AW308","v":0},{"$f":"$AV306*'Input|Fee Based|EGX'!AX308","v":0},{"$f":"SUM($AV306,$AX306:$AZ306)*'Input|Fee Based|EGX'!$AY308","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B309),\"\",'Input|Fee Based|EGX'!B309)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C309),\"\",'Input|Fee Based|EGX'!C309)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D309),\"\",'Input|Fee Based|EGX'!D309)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E309),\"\",'Input|Fee Based|EGX'!E309)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F309),\"\",'Input|Fee Based|EGX'!F309)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G309),\"\",'Input|Fee Based|EGX'!G309)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I309),\"\",'Input|Fee Based|EGX'!I309)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J307)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J309),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K307*'Input|Fee Based|EGX'!K309*'Input|Fee Based|EGX'!L309/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M309),\"\",'Input|Fee Based|EGX'!M309)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M307)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N309),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N307*'Input|Fee Based|EGX'!O309*'Input|Fee Based|EGX'!P309/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q309),\"\",'Input|Fee Based|EGX'!Q309)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P307)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R309),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q307*'Input|Fee Based|EGX'!S309*'Input|Fee Based|EGX'!T309/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V309),\"\",'Input|Fee Based|EGX'!$V309)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U307)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W309),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V307*'Input|Fee Based|EGX'!X309*'Input|Fee Based|EGX'!Y309/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V307*'Input|Fee Based|EGX'!X309*'Input|Fee Based|EGX'!Z309/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA309),\"\",'Input|Fee Based|EGX'!$AA309)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z307)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB309),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA307*'Input|Fee Based|EGX'!AC309*'Input|Fee Based|EGX'!AD309/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA307*'Input|Fee Based|EGX'!AC309*'Input|Fee Based|EGX'!AE309/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF309),\"\",'Input|Fee Based|EGX'!$AF309)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE307)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG309),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF307*'Input|Fee Based|EGX'!AH309*'Input|Fee Based|EGX'!AI309/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF307*'Input|Fee Based|EGX'!AH309*'Input|Fee Based|EGX'!AJ309/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK309),\"\",'Input|Fee Based|EGX'!$AK309)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ307)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL309),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK307*'Input|Fee Based|EGX'!AM309*'Input|Fee Based|EGX'!AN309/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK307*'Input|Fee Based|EGX'!AM309*'Input|Fee Based|EGX'!AO309/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ309*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR309*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS309*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT309*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV307*'Input|Fee Based|EGX'!AV309","v":0},{"$f":"$AV307*'Input|Fee Based|EGX'!AW309","v":0},{"$f":"$AV307*'Input|Fee Based|EGX'!AX309","v":0},{"$f":"SUM($AV307,$AX307:$AZ307)*'Input|Fee Based|EGX'!$AY309","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B310),\"\",'Input|Fee Based|EGX'!B310)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C310),\"\",'Input|Fee Based|EGX'!C310)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D310),\"\",'Input|Fee Based|EGX'!D310)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E310),\"\",'Input|Fee Based|EGX'!E310)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F310),\"\",'Input|Fee Based|EGX'!F310)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G310),\"\",'Input|Fee Based|EGX'!G310)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I310),\"\",'Input|Fee Based|EGX'!I310)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J308)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J310),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K308*'Input|Fee Based|EGX'!K310*'Input|Fee Based|EGX'!L310/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M310),\"\",'Input|Fee Based|EGX'!M310)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M308)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N310),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N308*'Input|Fee Based|EGX'!O310*'Input|Fee Based|EGX'!P310/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q310),\"\",'Input|Fee Based|EGX'!Q310)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P308)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R310),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q308*'Input|Fee Based|EGX'!S310*'Input|Fee Based|EGX'!T310/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V310),\"\",'Input|Fee Based|EGX'!$V310)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U308)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W310),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V308*'Input|Fee Based|EGX'!X310*'Input|Fee Based|EGX'!Y310/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V308*'Input|Fee Based|EGX'!X310*'Input|Fee Based|EGX'!Z310/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA310),\"\",'Input|Fee Based|EGX'!$AA310)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z308)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB310),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA308*'Input|Fee Based|EGX'!AC310*'Input|Fee Based|EGX'!AD310/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA308*'Input|Fee Based|EGX'!AC310*'Input|Fee Based|EGX'!AE310/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF310),\"\",'Input|Fee Based|EGX'!$AF310)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE308)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG310),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF308*'Input|Fee Based|EGX'!AH310*'Input|Fee Based|EGX'!AI310/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF308*'Input|Fee Based|EGX'!AH310*'Input|Fee Based|EGX'!AJ310/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK310),\"\",'Input|Fee Based|EGX'!$AK310)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ308)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL310),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK308*'Input|Fee Based|EGX'!AM310*'Input|Fee Based|EGX'!AN310/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK308*'Input|Fee Based|EGX'!AM310*'Input|Fee Based|EGX'!AO310/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ310*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR310*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS310*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT310*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV308*'Input|Fee Based|EGX'!AV310","v":0},{"$f":"$AV308*'Input|Fee Based|EGX'!AW310","v":0},{"$f":"$AV308*'Input|Fee Based|EGX'!AX310","v":0},{"$f":"SUM($AV308,$AX308:$AZ308)*'Input|Fee Based|EGX'!$AY310","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B311),\"\",'Input|Fee Based|EGX'!B311)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C311),\"\",'Input|Fee Based|EGX'!C311)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D311),\"\",'Input|Fee Based|EGX'!D311)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E311),\"\",'Input|Fee Based|EGX'!E311)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F311),\"\",'Input|Fee Based|EGX'!F311)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G311),\"\",'Input|Fee Based|EGX'!G311)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I311),\"\",'Input|Fee Based|EGX'!I311)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J309)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J311),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K309*'Input|Fee Based|EGX'!K311*'Input|Fee Based|EGX'!L311/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M311),\"\",'Input|Fee Based|EGX'!M311)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M309)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N311),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N309*'Input|Fee Based|EGX'!O311*'Input|Fee Based|EGX'!P311/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q311),\"\",'Input|Fee Based|EGX'!Q311)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P309)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R311),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q309*'Input|Fee Based|EGX'!S311*'Input|Fee Based|EGX'!T311/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V311),\"\",'Input|Fee Based|EGX'!$V311)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U309)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W311),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V309*'Input|Fee Based|EGX'!X311*'Input|Fee Based|EGX'!Y311/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V309*'Input|Fee Based|EGX'!X311*'Input|Fee Based|EGX'!Z311/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA311),\"\",'Input|Fee Based|EGX'!$AA311)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z309)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB311),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA309*'Input|Fee Based|EGX'!AC311*'Input|Fee Based|EGX'!AD311/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA309*'Input|Fee Based|EGX'!AC311*'Input|Fee Based|EGX'!AE311/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF311),\"\",'Input|Fee Based|EGX'!$AF311)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE309)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG311),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF309*'Input|Fee Based|EGX'!AH311*'Input|Fee Based|EGX'!AI311/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF309*'Input|Fee Based|EGX'!AH311*'Input|Fee Based|EGX'!AJ311/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK311),\"\",'Input|Fee Based|EGX'!$AK311)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ309)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL311),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK309*'Input|Fee Based|EGX'!AM311*'Input|Fee Based|EGX'!AN311/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK309*'Input|Fee Based|EGX'!AM311*'Input|Fee Based|EGX'!AO311/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ311*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR311*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS311*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT311*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV309*'Input|Fee Based|EGX'!AV311","v":0},{"$f":"$AV309*'Input|Fee Based|EGX'!AW311","v":0},{"$f":"$AV309*'Input|Fee Based|EGX'!AX311","v":0},{"$f":"SUM($AV309,$AX309:$AZ309)*'Input|Fee Based|EGX'!$AY311","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B312),\"\",'Input|Fee Based|EGX'!B312)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C312),\"\",'Input|Fee Based|EGX'!C312)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D312),\"\",'Input|Fee Based|EGX'!D312)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E312),\"\",'Input|Fee Based|EGX'!E312)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F312),\"\",'Input|Fee Based|EGX'!F312)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G312),\"\",'Input|Fee Based|EGX'!G312)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I312),\"\",'Input|Fee Based|EGX'!I312)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J310)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J312),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K310*'Input|Fee Based|EGX'!K312*'Input|Fee Based|EGX'!L312/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M312),\"\",'Input|Fee Based|EGX'!M312)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M310)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N312),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N310*'Input|Fee Based|EGX'!O312*'Input|Fee Based|EGX'!P312/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q312),\"\",'Input|Fee Based|EGX'!Q312)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P310)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R312),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q310*'Input|Fee Based|EGX'!S312*'Input|Fee Based|EGX'!T312/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V312),\"\",'Input|Fee Based|EGX'!$V312)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U310)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W312),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V310*'Input|Fee Based|EGX'!X312*'Input|Fee Based|EGX'!Y312/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V310*'Input|Fee Based|EGX'!X312*'Input|Fee Based|EGX'!Z312/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA312),\"\",'Input|Fee Based|EGX'!$AA312)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z310)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB312),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA310*'Input|Fee Based|EGX'!AC312*'Input|Fee Based|EGX'!AD312/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA310*'Input|Fee Based|EGX'!AC312*'Input|Fee Based|EGX'!AE312/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF312),\"\",'Input|Fee Based|EGX'!$AF312)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE310)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG312),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF310*'Input|Fee Based|EGX'!AH312*'Input|Fee Based|EGX'!AI312/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF310*'Input|Fee Based|EGX'!AH312*'Input|Fee Based|EGX'!AJ312/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK312),\"\",'Input|Fee Based|EGX'!$AK312)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ310)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL312),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK310*'Input|Fee Based|EGX'!AM312*'Input|Fee Based|EGX'!AN312/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK310*'Input|Fee Based|EGX'!AM312*'Input|Fee Based|EGX'!AO312/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ312*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR312*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS312*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT312*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV310*'Input|Fee Based|EGX'!AV312","v":0},{"$f":"$AV310*'Input|Fee Based|EGX'!AW312","v":0},{"$f":"$AV310*'Input|Fee Based|EGX'!AX312","v":0},{"$f":"SUM($AV310,$AX310:$AZ310)*'Input|Fee Based|EGX'!$AY312","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B313),\"\",'Input|Fee Based|EGX'!B313)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C313),\"\",'Input|Fee Based|EGX'!C313)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D313),\"\",'Input|Fee Based|EGX'!D313)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E313),\"\",'Input|Fee Based|EGX'!E313)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F313),\"\",'Input|Fee Based|EGX'!F313)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G313),\"\",'Input|Fee Based|EGX'!G313)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I313),\"\",'Input|Fee Based|EGX'!I313)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J311)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J313),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K311*'Input|Fee Based|EGX'!K313*'Input|Fee Based|EGX'!L313/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M313),\"\",'Input|Fee Based|EGX'!M313)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M311)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N313),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N311*'Input|Fee Based|EGX'!O313*'Input|Fee Based|EGX'!P313/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q313),\"\",'Input|Fee Based|EGX'!Q313)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P311)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R313),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q311*'Input|Fee Based|EGX'!S313*'Input|Fee Based|EGX'!T313/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V313),\"\",'Input|Fee Based|EGX'!$V313)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U311)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W313),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V311*'Input|Fee Based|EGX'!X313*'Input|Fee Based|EGX'!Y313/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V311*'Input|Fee Based|EGX'!X313*'Input|Fee Based|EGX'!Z313/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA313),\"\",'Input|Fee Based|EGX'!$AA313)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z311)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB313),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA311*'Input|Fee Based|EGX'!AC313*'Input|Fee Based|EGX'!AD313/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA311*'Input|Fee Based|EGX'!AC313*'Input|Fee Based|EGX'!AE313/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF313),\"\",'Input|Fee Based|EGX'!$AF313)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE311)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG313),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF311*'Input|Fee Based|EGX'!AH313*'Input|Fee Based|EGX'!AI313/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF311*'Input|Fee Based|EGX'!AH313*'Input|Fee Based|EGX'!AJ313/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK313),\"\",'Input|Fee Based|EGX'!$AK313)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ311)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL313),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK311*'Input|Fee Based|EGX'!AM313*'Input|Fee Based|EGX'!AN313/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK311*'Input|Fee Based|EGX'!AM313*'Input|Fee Based|EGX'!AO313/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ313*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR313*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS313*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT313*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV311*'Input|Fee Based|EGX'!AV313","v":0},{"$f":"$AV311*'Input|Fee Based|EGX'!AW313","v":0},{"$f":"$AV311*'Input|Fee Based|EGX'!AX313","v":0},{"$f":"SUM($AV311,$AX311:$AZ311)*'Input|Fee Based|EGX'!$AY313","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B314),\"\",'Input|Fee Based|EGX'!B314)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C314),\"\",'Input|Fee Based|EGX'!C314)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D314),\"\",'Input|Fee Based|EGX'!D314)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E314),\"\",'Input|Fee Based|EGX'!E314)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F314),\"\",'Input|Fee Based|EGX'!F314)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G314),\"\",'Input|Fee Based|EGX'!G314)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I314),\"\",'Input|Fee Based|EGX'!I314)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J312)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J314),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K312*'Input|Fee Based|EGX'!K314*'Input|Fee Based|EGX'!L314/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M314),\"\",'Input|Fee Based|EGX'!M314)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M312)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N314),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N312*'Input|Fee Based|EGX'!O314*'Input|Fee Based|EGX'!P314/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q314),\"\",'Input|Fee Based|EGX'!Q314)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P312)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R314),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q312*'Input|Fee Based|EGX'!S314*'Input|Fee Based|EGX'!T314/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V314),\"\",'Input|Fee Based|EGX'!$V314)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U312)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W314),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V312*'Input|Fee Based|EGX'!X314*'Input|Fee Based|EGX'!Y314/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V312*'Input|Fee Based|EGX'!X314*'Input|Fee Based|EGX'!Z314/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA314),\"\",'Input|Fee Based|EGX'!$AA314)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z312)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB314),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA312*'Input|Fee Based|EGX'!AC314*'Input|Fee Based|EGX'!AD314/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA312*'Input|Fee Based|EGX'!AC314*'Input|Fee Based|EGX'!AE314/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF314),\"\",'Input|Fee Based|EGX'!$AF314)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE312)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG314),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF312*'Input|Fee Based|EGX'!AH314*'Input|Fee Based|EGX'!AI314/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF312*'Input|Fee Based|EGX'!AH314*'Input|Fee Based|EGX'!AJ314/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK314),\"\",'Input|Fee Based|EGX'!$AK314)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ312)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL314),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK312*'Input|Fee Based|EGX'!AM314*'Input|Fee Based|EGX'!AN314/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK312*'Input|Fee Based|EGX'!AM314*'Input|Fee Based|EGX'!AO314/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ314*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR314*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS314*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT314*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV312*'Input|Fee Based|EGX'!AV314","v":0},{"$f":"$AV312*'Input|Fee Based|EGX'!AW314","v":0},{"$f":"$AV312*'Input|Fee Based|EGX'!AX314","v":0},{"$f":"SUM($AV312,$AX312:$AZ312)*'Input|Fee Based|EGX'!$AY314","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B315),\"\",'Input|Fee Based|EGX'!B315)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C315),\"\",'Input|Fee Based|EGX'!C315)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D315),\"\",'Input|Fee Based|EGX'!D315)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E315),\"\",'Input|Fee Based|EGX'!E315)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F315),\"\",'Input|Fee Based|EGX'!F315)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G315),\"\",'Input|Fee Based|EGX'!G315)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I315),\"\",'Input|Fee Based|EGX'!I315)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J313)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J315),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K313*'Input|Fee Based|EGX'!K315*'Input|Fee Based|EGX'!L315/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M315),\"\",'Input|Fee Based|EGX'!M315)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M313)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N315),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N313*'Input|Fee Based|EGX'!O315*'Input|Fee Based|EGX'!P315/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q315),\"\",'Input|Fee Based|EGX'!Q315)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P313)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R315),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q313*'Input|Fee Based|EGX'!S315*'Input|Fee Based|EGX'!T315/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V315),\"\",'Input|Fee Based|EGX'!$V315)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U313)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W315),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V313*'Input|Fee Based|EGX'!X315*'Input|Fee Based|EGX'!Y315/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V313*'Input|Fee Based|EGX'!X315*'Input|Fee Based|EGX'!Z315/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA315),\"\",'Input|Fee Based|EGX'!$AA315)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z313)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB315),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA313*'Input|Fee Based|EGX'!AC315*'Input|Fee Based|EGX'!AD315/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA313*'Input|Fee Based|EGX'!AC315*'Input|Fee Based|EGX'!AE315/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF315),\"\",'Input|Fee Based|EGX'!$AF315)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE313)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG315),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF313*'Input|Fee Based|EGX'!AH315*'Input|Fee Based|EGX'!AI315/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF313*'Input|Fee Based|EGX'!AH315*'Input|Fee Based|EGX'!AJ315/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK315),\"\",'Input|Fee Based|EGX'!$AK315)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ313)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL315),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK313*'Input|Fee Based|EGX'!AM315*'Input|Fee Based|EGX'!AN315/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK313*'Input|Fee Based|EGX'!AM315*'Input|Fee Based|EGX'!AO315/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ315*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR315*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS315*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT315*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV313*'Input|Fee Based|EGX'!AV315","v":0},{"$f":"$AV313*'Input|Fee Based|EGX'!AW315","v":0},{"$f":"$AV313*'Input|Fee Based|EGX'!AX315","v":0},{"$f":"SUM($AV313,$AX313:$AZ313)*'Input|Fee Based|EGX'!$AY315","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B316),\"\",'Input|Fee Based|EGX'!B316)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C316),\"\",'Input|Fee Based|EGX'!C316)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D316),\"\",'Input|Fee Based|EGX'!D316)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E316),\"\",'Input|Fee Based|EGX'!E316)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F316),\"\",'Input|Fee Based|EGX'!F316)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G316),\"\",'Input|Fee Based|EGX'!G316)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I316),\"\",'Input|Fee Based|EGX'!I316)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J314)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J316),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K314*'Input|Fee Based|EGX'!K316*'Input|Fee Based|EGX'!L316/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M316),\"\",'Input|Fee Based|EGX'!M316)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M314)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N316),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N314*'Input|Fee Based|EGX'!O316*'Input|Fee Based|EGX'!P316/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q316),\"\",'Input|Fee Based|EGX'!Q316)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P314)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R316),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q314*'Input|Fee Based|EGX'!S316*'Input|Fee Based|EGX'!T316/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V316),\"\",'Input|Fee Based|EGX'!$V316)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U314)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W316),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V314*'Input|Fee Based|EGX'!X316*'Input|Fee Based|EGX'!Y316/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V314*'Input|Fee Based|EGX'!X316*'Input|Fee Based|EGX'!Z316/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA316),\"\",'Input|Fee Based|EGX'!$AA316)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z314)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB316),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA314*'Input|Fee Based|EGX'!AC316*'Input|Fee Based|EGX'!AD316/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA314*'Input|Fee Based|EGX'!AC316*'Input|Fee Based|EGX'!AE316/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF316),\"\",'Input|Fee Based|EGX'!$AF316)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE314)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG316),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF314*'Input|Fee Based|EGX'!AH316*'Input|Fee Based|EGX'!AI316/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF314*'Input|Fee Based|EGX'!AH316*'Input|Fee Based|EGX'!AJ316/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK316),\"\",'Input|Fee Based|EGX'!$AK316)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ314)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL316),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK314*'Input|Fee Based|EGX'!AM316*'Input|Fee Based|EGX'!AN316/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK314*'Input|Fee Based|EGX'!AM316*'Input|Fee Based|EGX'!AO316/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ316*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR316*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS316*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT316*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV314*'Input|Fee Based|EGX'!AV316","v":0},{"$f":"$AV314*'Input|Fee Based|EGX'!AW316","v":0},{"$f":"$AV314*'Input|Fee Based|EGX'!AX316","v":0},{"$f":"SUM($AV314,$AX314:$AZ314)*'Input|Fee Based|EGX'!$AY316","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B317),\"\",'Input|Fee Based|EGX'!B317)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C317),\"\",'Input|Fee Based|EGX'!C317)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D317),\"\",'Input|Fee Based|EGX'!D317)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E317),\"\",'Input|Fee Based|EGX'!E317)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F317),\"\",'Input|Fee Based|EGX'!F317)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G317),\"\",'Input|Fee Based|EGX'!G317)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I317),\"\",'Input|Fee Based|EGX'!I317)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J315)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J317),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K315*'Input|Fee Based|EGX'!K317*'Input|Fee Based|EGX'!L317/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M317),\"\",'Input|Fee Based|EGX'!M317)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M315)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N317),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N315*'Input|Fee Based|EGX'!O317*'Input|Fee Based|EGX'!P317/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q317),\"\",'Input|Fee Based|EGX'!Q317)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P315)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R317),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q315*'Input|Fee Based|EGX'!S317*'Input|Fee Based|EGX'!T317/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V317),\"\",'Input|Fee Based|EGX'!$V317)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U315)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W317),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V315*'Input|Fee Based|EGX'!X317*'Input|Fee Based|EGX'!Y317/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V315*'Input|Fee Based|EGX'!X317*'Input|Fee Based|EGX'!Z317/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA317),\"\",'Input|Fee Based|EGX'!$AA317)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z315)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB317),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA315*'Input|Fee Based|EGX'!AC317*'Input|Fee Based|EGX'!AD317/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA315*'Input|Fee Based|EGX'!AC317*'Input|Fee Based|EGX'!AE317/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF317),\"\",'Input|Fee Based|EGX'!$AF317)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE315)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG317),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF315*'Input|Fee Based|EGX'!AH317*'Input|Fee Based|EGX'!AI317/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF315*'Input|Fee Based|EGX'!AH317*'Input|Fee Based|EGX'!AJ317/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK317),\"\",'Input|Fee Based|EGX'!$AK317)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ315)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL317),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK315*'Input|Fee Based|EGX'!AM317*'Input|Fee Based|EGX'!AN317/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK315*'Input|Fee Based|EGX'!AM317*'Input|Fee Based|EGX'!AO317/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ317*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR317*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS317*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT317*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV315*'Input|Fee Based|EGX'!AV317","v":0},{"$f":"$AV315*'Input|Fee Based|EGX'!AW317","v":0},{"$f":"$AV315*'Input|Fee Based|EGX'!AX317","v":0},{"$f":"SUM($AV315,$AX315:$AZ315)*'Input|Fee Based|EGX'!$AY317","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B318),\"\",'Input|Fee Based|EGX'!B318)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C318),\"\",'Input|Fee Based|EGX'!C318)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D318),\"\",'Input|Fee Based|EGX'!D318)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E318),\"\",'Input|Fee Based|EGX'!E318)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F318),\"\",'Input|Fee Based|EGX'!F318)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G318),\"\",'Input|Fee Based|EGX'!G318)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I318),\"\",'Input|Fee Based|EGX'!I318)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J316)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J318),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K316*'Input|Fee Based|EGX'!K318*'Input|Fee Based|EGX'!L318/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M318),\"\",'Input|Fee Based|EGX'!M318)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M316)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N318),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N316*'Input|Fee Based|EGX'!O318*'Input|Fee Based|EGX'!P318/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q318),\"\",'Input|Fee Based|EGX'!Q318)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P316)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R318),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q316*'Input|Fee Based|EGX'!S318*'Input|Fee Based|EGX'!T318/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V318),\"\",'Input|Fee Based|EGX'!$V318)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U316)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W318),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V316*'Input|Fee Based|EGX'!X318*'Input|Fee Based|EGX'!Y318/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V316*'Input|Fee Based|EGX'!X318*'Input|Fee Based|EGX'!Z318/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA318),\"\",'Input|Fee Based|EGX'!$AA318)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z316)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB318),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA316*'Input|Fee Based|EGX'!AC318*'Input|Fee Based|EGX'!AD318/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA316*'Input|Fee Based|EGX'!AC318*'Input|Fee Based|EGX'!AE318/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF318),\"\",'Input|Fee Based|EGX'!$AF318)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE316)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG318),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF316*'Input|Fee Based|EGX'!AH318*'Input|Fee Based|EGX'!AI318/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF316*'Input|Fee Based|EGX'!AH318*'Input|Fee Based|EGX'!AJ318/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK318),\"\",'Input|Fee Based|EGX'!$AK318)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ316)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL318),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK316*'Input|Fee Based|EGX'!AM318*'Input|Fee Based|EGX'!AN318/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK316*'Input|Fee Based|EGX'!AM318*'Input|Fee Based|EGX'!AO318/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ318*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR318*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS318*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT318*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV316*'Input|Fee Based|EGX'!AV318","v":0},{"$f":"$AV316*'Input|Fee Based|EGX'!AW318","v":0},{"$f":"$AV316*'Input|Fee Based|EGX'!AX318","v":0},{"$f":"SUM($AV316,$AX316:$AZ316)*'Input|Fee Based|EGX'!$AY318","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B319),\"\",'Input|Fee Based|EGX'!B319)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C319),\"\",'Input|Fee Based|EGX'!C319)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D319),\"\",'Input|Fee Based|EGX'!D319)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E319),\"\",'Input|Fee Based|EGX'!E319)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F319),\"\",'Input|Fee Based|EGX'!F319)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G319),\"\",'Input|Fee Based|EGX'!G319)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I319),\"\",'Input|Fee Based|EGX'!I319)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J317)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J319),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K317*'Input|Fee Based|EGX'!K319*'Input|Fee Based|EGX'!L319/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M319),\"\",'Input|Fee Based|EGX'!M319)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M317)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N319),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N317*'Input|Fee Based|EGX'!O319*'Input|Fee Based|EGX'!P319/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q319),\"\",'Input|Fee Based|EGX'!Q319)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P317)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R319),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q317*'Input|Fee Based|EGX'!S319*'Input|Fee Based|EGX'!T319/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V319),\"\",'Input|Fee Based|EGX'!$V319)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U317)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W319),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V317*'Input|Fee Based|EGX'!X319*'Input|Fee Based|EGX'!Y319/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V317*'Input|Fee Based|EGX'!X319*'Input|Fee Based|EGX'!Z319/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA319),\"\",'Input|Fee Based|EGX'!$AA319)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z317)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB319),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA317*'Input|Fee Based|EGX'!AC319*'Input|Fee Based|EGX'!AD319/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA317*'Input|Fee Based|EGX'!AC319*'Input|Fee Based|EGX'!AE319/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF319),\"\",'Input|Fee Based|EGX'!$AF319)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE317)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG319),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF317*'Input|Fee Based|EGX'!AH319*'Input|Fee Based|EGX'!AI319/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF317*'Input|Fee Based|EGX'!AH319*'Input|Fee Based|EGX'!AJ319/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK319),\"\",'Input|Fee Based|EGX'!$AK319)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ317)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL319),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK317*'Input|Fee Based|EGX'!AM319*'Input|Fee Based|EGX'!AN319/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK317*'Input|Fee Based|EGX'!AM319*'Input|Fee Based|EGX'!AO319/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ319*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR319*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS319*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT319*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV317*'Input|Fee Based|EGX'!AV319","v":0},{"$f":"$AV317*'Input|Fee Based|EGX'!AW319","v":0},{"$f":"$AV317*'Input|Fee Based|EGX'!AX319","v":0},{"$f":"SUM($AV317,$AX317:$AZ317)*'Input|Fee Based|EGX'!$AY319","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B320),\"\",'Input|Fee Based|EGX'!B320)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C320),\"\",'Input|Fee Based|EGX'!C320)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D320),\"\",'Input|Fee Based|EGX'!D320)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E320),\"\",'Input|Fee Based|EGX'!E320)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F320),\"\",'Input|Fee Based|EGX'!F320)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G320),\"\",'Input|Fee Based|EGX'!G320)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I320),\"\",'Input|Fee Based|EGX'!I320)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J318)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J320),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K318*'Input|Fee Based|EGX'!K320*'Input|Fee Based|EGX'!L320/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M320),\"\",'Input|Fee Based|EGX'!M320)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M318)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N320),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N318*'Input|Fee Based|EGX'!O320*'Input|Fee Based|EGX'!P320/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q320),\"\",'Input|Fee Based|EGX'!Q320)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P318)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R320),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q318*'Input|Fee Based|EGX'!S320*'Input|Fee Based|EGX'!T320/'Input|Setup'!$E$19,0)","v":0},{"$f":"L318+O318+R318","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V320),\"\",'Input|Fee Based|EGX'!$V320)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U318)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W320),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V318*'Input|Fee Based|EGX'!X320*'Input|Fee Based|EGX'!Y320/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V318*'Input|Fee Based|EGX'!X320*'Input|Fee Based|EGX'!Z320/'Input|Setup'!$E$19,0)","v":0},{"$f":"W318+X318","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA320),\"\",'Input|Fee Based|EGX'!$AA320)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z318)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB320),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA318*'Input|Fee Based|EGX'!AC320*'Input|Fee Based|EGX'!AD320/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA318*'Input|Fee Based|EGX'!AC320*'Input|Fee Based|EGX'!AE320/'Input|Setup'!$E$19,0)","v":0},{"$f":"AB318+AC318","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF320),\"\",'Input|Fee Based|EGX'!$AF320)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE318)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG320),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF318*'Input|Fee Based|EGX'!AH320*'Input|Fee Based|EGX'!AI320/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF318*'Input|Fee Based|EGX'!AH320*'Input|Fee Based|EGX'!AJ320/'Input|Setup'!$E$19,0)","v":0},{"$f":"AG318+AH318","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK320),\"\",'Input|Fee Based|EGX'!$AK320)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ318)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL320),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK318*'Input|Fee Based|EGX'!AM320*'Input|Fee Based|EGX'!AN320/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK318*'Input|Fee Based|EGX'!AM320*'Input|Fee Based|EGX'!AO320/'Input|Setup'!$E$19,0)","v":0},{"$f":"AL318+AM318","v":0},{"$f":"Y318+AD318+AI318+AN318","v":0},0,{"$f":"'Input|Fee Based|EGX'!AQ320*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR320*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS320*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT320*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV318*'Input|Fee Based|EGX'!AV320","v":0},{"$f":"$AV318*'Input|Fee Based|EGX'!AW320","v":0},{"$f":"$AV318*'Input|Fee Based|EGX'!AX320","v":0},{"$f":"SUM($AV318,$AX318:$AZ318)*'Input|Fee Based|EGX'!$AY320","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B321),\"\",'Input|Fee Based|EGX'!B321)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C321),\"\",'Input|Fee Based|EGX'!C321)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D321),\"\",'Input|Fee Based|EGX'!D321)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E321),\"\",'Input|Fee Based|EGX'!E321)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F321),\"\",'Input|Fee Based|EGX'!F321)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G321),\"\",'Input|Fee Based|EGX'!G321)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I321),\"\",'Input|Fee Based|EGX'!I321)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J319)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J321),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K319*'Input|Fee Based|EGX'!K321*'Input|Fee Based|EGX'!L321/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M321),\"\",'Input|Fee Based|EGX'!M321)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M319)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N321),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N319*'Input|Fee Based|EGX'!O321*'Input|Fee Based|EGX'!P321/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q321),\"\",'Input|Fee Based|EGX'!Q321)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P319)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R321),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q319*'Input|Fee Based|EGX'!S321*'Input|Fee Based|EGX'!T321/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V321),\"\",'Input|Fee Based|EGX'!$V321)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U319)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W321),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V319*'Input|Fee Based|EGX'!X321*'Input|Fee Based|EGX'!Y321/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V319*'Input|Fee Based|EGX'!X321*'Input|Fee Based|EGX'!Z321/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA321),\"\",'Input|Fee Based|EGX'!$AA321)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z319)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB321),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA319*'Input|Fee Based|EGX'!AC321*'Input|Fee Based|EGX'!AD321/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA319*'Input|Fee Based|EGX'!AC321*'Input|Fee Based|EGX'!AE321/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF321),\"\",'Input|Fee Based|EGX'!$AF321)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE319)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG321),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF319*'Input|Fee Based|EGX'!AH321*'Input|Fee Based|EGX'!AI321/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF319*'Input|Fee Based|EGX'!AH321*'Input|Fee Based|EGX'!AJ321/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK321),\"\",'Input|Fee Based|EGX'!$AK321)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ319)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL321),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK319*'Input|Fee Based|EGX'!AM321*'Input|Fee Based|EGX'!AN321/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK319*'Input|Fee Based|EGX'!AM321*'Input|Fee Based|EGX'!AO321/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ321*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR321*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS321*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT321*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV319*'Input|Fee Based|EGX'!AV321","v":0},{"$f":"$AV319*'Input|Fee Based|EGX'!AW321","v":0},{"$f":"$AV319*'Input|Fee Based|EGX'!AX321","v":0},{"$f":"SUM($AV319,$AX319:$AZ319)*'Input|Fee Based|EGX'!$AY321","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B322),\"\",'Input|Fee Based|EGX'!B322)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C322),\"\",'Input|Fee Based|EGX'!C322)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D322),\"\",'Input|Fee Based|EGX'!D322)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E322),\"\",'Input|Fee Based|EGX'!E322)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F322),\"\",'Input|Fee Based|EGX'!F322)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G322),\"\",'Input|Fee Based|EGX'!G322)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I322),\"\",'Input|Fee Based|EGX'!I322)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J320)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J322),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K320*'Input|Fee Based|EGX'!K322*'Input|Fee Based|EGX'!L322/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M322),\"\",'Input|Fee Based|EGX'!M322)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M320)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N322),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N320*'Input|Fee Based|EGX'!O322*'Input|Fee Based|EGX'!P322/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q322),\"\",'Input|Fee Based|EGX'!Q322)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P320)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R322),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q320*'Input|Fee Based|EGX'!S322*'Input|Fee Based|EGX'!T322/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V322),\"\",'Input|Fee Based|EGX'!$V322)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U320)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W322),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V320*'Input|Fee Based|EGX'!X322*'Input|Fee Based|EGX'!Y322/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V320*'Input|Fee Based|EGX'!X322*'Input|Fee Based|EGX'!Z322/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA322),\"\",'Input|Fee Based|EGX'!$AA322)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z320)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB322),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA320*'Input|Fee Based|EGX'!AC322*'Input|Fee Based|EGX'!AD322/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA320*'Input|Fee Based|EGX'!AC322*'Input|Fee Based|EGX'!AE322/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF322),\"\",'Input|Fee Based|EGX'!$AF322)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE320)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG322),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF320*'Input|Fee Based|EGX'!AH322*'Input|Fee Based|EGX'!AI322/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF320*'Input|Fee Based|EGX'!AH322*'Input|Fee Based|EGX'!AJ322/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK322),\"\",'Input|Fee Based|EGX'!$AK322)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ320)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL322),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK320*'Input|Fee Based|EGX'!AM322*'Input|Fee Based|EGX'!AN322/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK320*'Input|Fee Based|EGX'!AM322*'Input|Fee Based|EGX'!AO322/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ322*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR322*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS322*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT322*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV320*'Input|Fee Based|EGX'!AV322","v":0},{"$f":"$AV320*'Input|Fee Based|EGX'!AW322","v":0},{"$f":"$AV320*'Input|Fee Based|EGX'!AX322","v":0},{"$f":"SUM($AV320,$AX320:$AZ320)*'Input|Fee Based|EGX'!$AY322","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B323),\"\",'Input|Fee Based|EGX'!B323)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C323),\"\",'Input|Fee Based|EGX'!C323)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D323),\"\",'Input|Fee Based|EGX'!D323)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E323),\"\",'Input|Fee Based|EGX'!E323)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F323),\"\",'Input|Fee Based|EGX'!F323)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G323),\"\",'Input|Fee Based|EGX'!G323)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I323),\"\",'Input|Fee Based|EGX'!I323)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J321)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J323),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K321*'Input|Fee Based|EGX'!K323*'Input|Fee Based|EGX'!L323/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M323),\"\",'Input|Fee Based|EGX'!M323)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M321)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N323),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N321*'Input|Fee Based|EGX'!O323*'Input|Fee Based|EGX'!P323/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q323),\"\",'Input|Fee Based|EGX'!Q323)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P321)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R323),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q321*'Input|Fee Based|EGX'!S323*'Input|Fee Based|EGX'!T323/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V323),\"\",'Input|Fee Based|EGX'!$V323)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U321)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W323),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V321*'Input|Fee Based|EGX'!X323*'Input|Fee Based|EGX'!Y323/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V321*'Input|Fee Based|EGX'!X323*'Input|Fee Based|EGX'!Z323/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA323),\"\",'Input|Fee Based|EGX'!$AA323)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z321)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB323),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA321*'Input|Fee Based|EGX'!AC323*'Input|Fee Based|EGX'!AD323/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA321*'Input|Fee Based|EGX'!AC323*'Input|Fee Based|EGX'!AE323/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF323),\"\",'Input|Fee Based|EGX'!$AF323)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE321)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG323),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF321*'Input|Fee Based|EGX'!AH323*'Input|Fee Based|EGX'!AI323/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF321*'Input|Fee Based|EGX'!AH323*'Input|Fee Based|EGX'!AJ323/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK323),\"\",'Input|Fee Based|EGX'!$AK323)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ321)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL323),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK321*'Input|Fee Based|EGX'!AM323*'Input|Fee Based|EGX'!AN323/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK321*'Input|Fee Based|EGX'!AM323*'Input|Fee Based|EGX'!AO323/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ323*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR323*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS323*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT323*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV321*'Input|Fee Based|EGX'!AV323","v":0},{"$f":"$AV321*'Input|Fee Based|EGX'!AW323","v":0},{"$f":"$AV321*'Input|Fee Based|EGX'!AX323","v":0},{"$f":"SUM($AV321,$AX321:$AZ321)*'Input|Fee Based|EGX'!$AY323","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B324),\"\",'Input|Fee Based|EGX'!B324)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C324),\"\",'Input|Fee Based|EGX'!C324)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D324),\"\",'Input|Fee Based|EGX'!D324)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E324),\"\",'Input|Fee Based|EGX'!E324)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F324),\"\",'Input|Fee Based|EGX'!F324)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G324),\"\",'Input|Fee Based|EGX'!G324)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I324),\"\",'Input|Fee Based|EGX'!I324)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J322)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J324),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K322*'Input|Fee Based|EGX'!K324*'Input|Fee Based|EGX'!L324/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M324),\"\",'Input|Fee Based|EGX'!M324)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M322)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N324),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N322*'Input|Fee Based|EGX'!O324*'Input|Fee Based|EGX'!P324/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q324),\"\",'Input|Fee Based|EGX'!Q324)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P322)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R324),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q322*'Input|Fee Based|EGX'!S324*'Input|Fee Based|EGX'!T324/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V324),\"\",'Input|Fee Based|EGX'!$V324)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U322)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W324),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V322*'Input|Fee Based|EGX'!X324*'Input|Fee Based|EGX'!Y324/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V322*'Input|Fee Based|EGX'!X324*'Input|Fee Based|EGX'!Z324/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA324),\"\",'Input|Fee Based|EGX'!$AA324)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z322)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB324),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA322*'Input|Fee Based|EGX'!AC324*'Input|Fee Based|EGX'!AD324/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA322*'Input|Fee Based|EGX'!AC324*'Input|Fee Based|EGX'!AE324/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF324),\"\",'Input|Fee Based|EGX'!$AF324)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE322)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG324),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF322*'Input|Fee Based|EGX'!AH324*'Input|Fee Based|EGX'!AI324/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF322*'Input|Fee Based|EGX'!AH324*'Input|Fee Based|EGX'!AJ324/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK324),\"\",'Input|Fee Based|EGX'!$AK324)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ322)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL324),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK322*'Input|Fee Based|EGX'!AM324*'Input|Fee Based|EGX'!AN324/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK322*'Input|Fee Based|EGX'!AM324*'Input|Fee Based|EGX'!AO324/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ324*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR324*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS324*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT324*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV322*'Input|Fee Based|EGX'!AV324","v":0},{"$f":"$AV322*'Input|Fee Based|EGX'!AW324","v":0},{"$f":"$AV322*'Input|Fee Based|EGX'!AX324","v":0},{"$f":"SUM($AV322,$AX322:$AZ322)*'Input|Fee Based|EGX'!$AY324","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B325),\"\",'Input|Fee Based|EGX'!B325)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C325),\"\",'Input|Fee Based|EGX'!C325)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D325),\"\",'Input|Fee Based|EGX'!D325)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E325),\"\",'Input|Fee Based|EGX'!E325)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F325),\"\",'Input|Fee Based|EGX'!F325)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G325),\"\",'Input|Fee Based|EGX'!G325)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I325),\"\",'Input|Fee Based|EGX'!I325)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J323)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J325),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K323*'Input|Fee Based|EGX'!K325*'Input|Fee Based|EGX'!L325/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M325),\"\",'Input|Fee Based|EGX'!M325)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M323)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N325),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N323*'Input|Fee Based|EGX'!O325*'Input|Fee Based|EGX'!P325/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q325),\"\",'Input|Fee Based|EGX'!Q325)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P323)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R325),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q323*'Input|Fee Based|EGX'!S325*'Input|Fee Based|EGX'!T325/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V325),\"\",'Input|Fee Based|EGX'!$V325)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U323)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W325),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V323*'Input|Fee Based|EGX'!X325*'Input|Fee Based|EGX'!Y325/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V323*'Input|Fee Based|EGX'!X325*'Input|Fee Based|EGX'!Z325/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA325),\"\",'Input|Fee Based|EGX'!$AA325)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z323)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB325),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA323*'Input|Fee Based|EGX'!AC325*'Input|Fee Based|EGX'!AD325/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA323*'Input|Fee Based|EGX'!AC325*'Input|Fee Based|EGX'!AE325/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF325),\"\",'Input|Fee Based|EGX'!$AF325)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE323)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG325),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF323*'Input|Fee Based|EGX'!AH325*'Input|Fee Based|EGX'!AI325/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF323*'Input|Fee Based|EGX'!AH325*'Input|Fee Based|EGX'!AJ325/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK325),\"\",'Input|Fee Based|EGX'!$AK325)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ323)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL325),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK323*'Input|Fee Based|EGX'!AM325*'Input|Fee Based|EGX'!AN325/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK323*'Input|Fee Based|EGX'!AM325*'Input|Fee Based|EGX'!AO325/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ325*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR325*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS325*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT325*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV323*'Input|Fee Based|EGX'!AV325","v":0},{"$f":"$AV323*'Input|Fee Based|EGX'!AW325","v":0},{"$f":"$AV323*'Input|Fee Based|EGX'!AX325","v":0},{"$f":"SUM($AV323,$AX323:$AZ323)*'Input|Fee Based|EGX'!$AY325","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B326),\"\",'Input|Fee Based|EGX'!B326)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C326),\"\",'Input|Fee Based|EGX'!C326)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D326),\"\",'Input|Fee Based|EGX'!D326)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E326),\"\",'Input|Fee Based|EGX'!E326)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F326),\"\",'Input|Fee Based|EGX'!F326)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G326),\"\",'Input|Fee Based|EGX'!G326)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I326),\"\",'Input|Fee Based|EGX'!I326)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J324)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J326),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K324*'Input|Fee Based|EGX'!K326*'Input|Fee Based|EGX'!L326/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M326),\"\",'Input|Fee Based|EGX'!M326)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M324)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N326),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N324*'Input|Fee Based|EGX'!O326*'Input|Fee Based|EGX'!P326/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q326),\"\",'Input|Fee Based|EGX'!Q326)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P324)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R326),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q324*'Input|Fee Based|EGX'!S326*'Input|Fee Based|EGX'!T326/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V326),\"\",'Input|Fee Based|EGX'!$V326)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U324)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W326),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V324*'Input|Fee Based|EGX'!X326*'Input|Fee Based|EGX'!Y326/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V324*'Input|Fee Based|EGX'!X326*'Input|Fee Based|EGX'!Z326/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA326),\"\",'Input|Fee Based|EGX'!$AA326)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z324)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB326),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA324*'Input|Fee Based|EGX'!AC326*'Input|Fee Based|EGX'!AD326/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA324*'Input|Fee Based|EGX'!AC326*'Input|Fee Based|EGX'!AE326/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF326),\"\",'Input|Fee Based|EGX'!$AF326)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE324)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG326),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF324*'Input|Fee Based|EGX'!AH326*'Input|Fee Based|EGX'!AI326/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF324*'Input|Fee Based|EGX'!AH326*'Input|Fee Based|EGX'!AJ326/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK326),\"\",'Input|Fee Based|EGX'!$AK326)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ324)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL326),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK324*'Input|Fee Based|EGX'!AM326*'Input|Fee Based|EGX'!AN326/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK324*'Input|Fee Based|EGX'!AM326*'Input|Fee Based|EGX'!AO326/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ326*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR326*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS326*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT326*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV324*'Input|Fee Based|EGX'!AV326","v":0},{"$f":"$AV324*'Input|Fee Based|EGX'!AW326","v":0},{"$f":"$AV324*'Input|Fee Based|EGX'!AX326","v":0},{"$f":"SUM($AV324,$AX324:$AZ324)*'Input|Fee Based|EGX'!$AY326","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B327),\"\",'Input|Fee Based|EGX'!B327)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C327),\"\",'Input|Fee Based|EGX'!C327)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D327),\"\",'Input|Fee Based|EGX'!D327)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E327),\"\",'Input|Fee Based|EGX'!E327)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F327),\"\",'Input|Fee Based|EGX'!F327)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G327),\"\",'Input|Fee Based|EGX'!G327)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I327),\"\",'Input|Fee Based|EGX'!I327)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J325)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J327),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K325*'Input|Fee Based|EGX'!K327*'Input|Fee Based|EGX'!L327/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M327),\"\",'Input|Fee Based|EGX'!M327)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M325)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N327),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N325*'Input|Fee Based|EGX'!O327*'Input|Fee Based|EGX'!P327/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q327),\"\",'Input|Fee Based|EGX'!Q327)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P325)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R327),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q325*'Input|Fee Based|EGX'!S327*'Input|Fee Based|EGX'!T327/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V327),\"\",'Input|Fee Based|EGX'!$V327)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U325)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W327),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V325*'Input|Fee Based|EGX'!X327*'Input|Fee Based|EGX'!Y327/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V325*'Input|Fee Based|EGX'!X327*'Input|Fee Based|EGX'!Z327/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA327),\"\",'Input|Fee Based|EGX'!$AA327)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z325)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB327),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA325*'Input|Fee Based|EGX'!AC327*'Input|Fee Based|EGX'!AD327/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA325*'Input|Fee Based|EGX'!AC327*'Input|Fee Based|EGX'!AE327/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF327),\"\",'Input|Fee Based|EGX'!$AF327)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE325)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG327),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF325*'Input|Fee Based|EGX'!AH327*'Input|Fee Based|EGX'!AI327/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF325*'Input|Fee Based|EGX'!AH327*'Input|Fee Based|EGX'!AJ327/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK327),\"\",'Input|Fee Based|EGX'!$AK327)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ325)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL327),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK325*'Input|Fee Based|EGX'!AM327*'Input|Fee Based|EGX'!AN327/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK325*'Input|Fee Based|EGX'!AM327*'Input|Fee Based|EGX'!AO327/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ327*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR327*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS327*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT327*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV325*'Input|Fee Based|EGX'!AV327","v":0},{"$f":"$AV325*'Input|Fee Based|EGX'!AW327","v":0},{"$f":"$AV325*'Input|Fee Based|EGX'!AX327","v":0},{"$f":"SUM($AV325,$AX325:$AZ325)*'Input|Fee Based|EGX'!$AY327","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B328),\"\",'Input|Fee Based|EGX'!B328)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C328),\"\",'Input|Fee Based|EGX'!C328)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D328),\"\",'Input|Fee Based|EGX'!D328)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E328),\"\",'Input|Fee Based|EGX'!E328)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F328),\"\",'Input|Fee Based|EGX'!F328)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G328),\"\",'Input|Fee Based|EGX'!G328)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I328),\"\",'Input|Fee Based|EGX'!I328)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J326)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J328),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K326*'Input|Fee Based|EGX'!K328*'Input|Fee Based|EGX'!L328/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M328),\"\",'Input|Fee Based|EGX'!M328)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M326)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N328),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N326*'Input|Fee Based|EGX'!O328*'Input|Fee Based|EGX'!P328/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q328),\"\",'Input|Fee Based|EGX'!Q328)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P326)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R328),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q326*'Input|Fee Based|EGX'!S328*'Input|Fee Based|EGX'!T328/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V328),\"\",'Input|Fee Based|EGX'!$V328)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U326)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W328),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V326*'Input|Fee Based|EGX'!X328*'Input|Fee Based|EGX'!Y328/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V326*'Input|Fee Based|EGX'!X328*'Input|Fee Based|EGX'!Z328/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA328),\"\",'Input|Fee Based|EGX'!$AA328)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z326)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB328),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA326*'Input|Fee Based|EGX'!AC328*'Input|Fee Based|EGX'!AD328/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA326*'Input|Fee Based|EGX'!AC328*'Input|Fee Based|EGX'!AE328/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF328),\"\",'Input|Fee Based|EGX'!$AF328)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE326)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG328),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF326*'Input|Fee Based|EGX'!AH328*'Input|Fee Based|EGX'!AI328/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF326*'Input|Fee Based|EGX'!AH328*'Input|Fee Based|EGX'!AJ328/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK328),\"\",'Input|Fee Based|EGX'!$AK328)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ326)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL328),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK326*'Input|Fee Based|EGX'!AM328*'Input|Fee Based|EGX'!AN328/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK326*'Input|Fee Based|EGX'!AM328*'Input|Fee Based|EGX'!AO328/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ328*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR328*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS328*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT328*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV326*'Input|Fee Based|EGX'!AV328","v":0},{"$f":"$AV326*'Input|Fee Based|EGX'!AW328","v":0},{"$f":"$AV326*'Input|Fee Based|EGX'!AX328","v":0},{"$f":"SUM($AV326,$AX326:$AZ326)*'Input|Fee Based|EGX'!$AY328","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B329),\"\",'Input|Fee Based|EGX'!B329)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C329),\"\",'Input|Fee Based|EGX'!C329)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D329),\"\",'Input|Fee Based|EGX'!D329)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E329),\"\",'Input|Fee Based|EGX'!E329)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F329),\"\",'Input|Fee Based|EGX'!F329)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G329),\"\",'Input|Fee Based|EGX'!G329)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I329),\"\",'Input|Fee Based|EGX'!I329)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J327)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J329),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K327*'Input|Fee Based|EGX'!K329*'Input|Fee Based|EGX'!L329/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M329),\"\",'Input|Fee Based|EGX'!M329)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M327)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N329),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N327*'Input|Fee Based|EGX'!O329*'Input|Fee Based|EGX'!P329/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q329),\"\",'Input|Fee Based|EGX'!Q329)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P327)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R329),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q327*'Input|Fee Based|EGX'!S329*'Input|Fee Based|EGX'!T329/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V329),\"\",'Input|Fee Based|EGX'!$V329)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U327)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W329),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V327*'Input|Fee Based|EGX'!X329*'Input|Fee Based|EGX'!Y329/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V327*'Input|Fee Based|EGX'!X329*'Input|Fee Based|EGX'!Z329/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA329),\"\",'Input|Fee Based|EGX'!$AA329)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z327)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB329),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA327*'Input|Fee Based|EGX'!AC329*'Input|Fee Based|EGX'!AD329/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA327*'Input|Fee Based|EGX'!AC329*'Input|Fee Based|EGX'!AE329/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF329),\"\",'Input|Fee Based|EGX'!$AF329)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE327)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG329),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF327*'Input|Fee Based|EGX'!AH329*'Input|Fee Based|EGX'!AI329/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF327*'Input|Fee Based|EGX'!AH329*'Input|Fee Based|EGX'!AJ329/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK329),\"\",'Input|Fee Based|EGX'!$AK329)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ327)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL329),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK327*'Input|Fee Based|EGX'!AM329*'Input|Fee Based|EGX'!AN329/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK327*'Input|Fee Based|EGX'!AM329*'Input|Fee Based|EGX'!AO329/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ329*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR329*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS329*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT329*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV327*'Input|Fee Based|EGX'!AV329","v":0},{"$f":"$AV327*'Input|Fee Based|EGX'!AW329","v":0},{"$f":"$AV327*'Input|Fee Based|EGX'!AX329","v":0},{"$f":"SUM($AV327,$AX327:$AZ327)*'Input|Fee Based|EGX'!$AY329","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B330),\"\",'Input|Fee Based|EGX'!B330)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C330),\"\",'Input|Fee Based|EGX'!C330)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D330),\"\",'Input|Fee Based|EGX'!D330)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E330),\"\",'Input|Fee Based|EGX'!E330)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F330),\"\",'Input|Fee Based|EGX'!F330)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G330),\"\",'Input|Fee Based|EGX'!G330)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I330),\"\",'Input|Fee Based|EGX'!I330)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J328)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J330),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K328*'Input|Fee Based|EGX'!K330*'Input|Fee Based|EGX'!L330/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M330),\"\",'Input|Fee Based|EGX'!M330)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M328)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N330),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N328*'Input|Fee Based|EGX'!O330*'Input|Fee Based|EGX'!P330/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q330),\"\",'Input|Fee Based|EGX'!Q330)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P328)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R330),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q328*'Input|Fee Based|EGX'!S330*'Input|Fee Based|EGX'!T330/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V330),\"\",'Input|Fee Based|EGX'!$V330)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U328)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W330),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V328*'Input|Fee Based|EGX'!X330*'Input|Fee Based|EGX'!Y330/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V328*'Input|Fee Based|EGX'!X330*'Input|Fee Based|EGX'!Z330/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA330),\"\",'Input|Fee Based|EGX'!$AA330)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z328)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB330),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA328*'Input|Fee Based|EGX'!AC330*'Input|Fee Based|EGX'!AD330/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA328*'Input|Fee Based|EGX'!AC330*'Input|Fee Based|EGX'!AE330/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF330),\"\",'Input|Fee Based|EGX'!$AF330)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE328)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG330),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF328*'Input|Fee Based|EGX'!AH330*'Input|Fee Based|EGX'!AI330/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF328*'Input|Fee Based|EGX'!AH330*'Input|Fee Based|EGX'!AJ330/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK330),\"\",'Input|Fee Based|EGX'!$AK330)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ328)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL330),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK328*'Input|Fee Based|EGX'!AM330*'Input|Fee Based|EGX'!AN330/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK328*'Input|Fee Based|EGX'!AM330*'Input|Fee Based|EGX'!AO330/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ330*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR330*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS330*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT330*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV328*'Input|Fee Based|EGX'!AV330","v":0},{"$f":"$AV328*'Input|Fee Based|EGX'!AW330","v":0},{"$f":"$AV328*'Input|Fee Based|EGX'!AX330","v":0},{"$f":"SUM($AV328,$AX328:$AZ328)*'Input|Fee Based|EGX'!$AY330","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B331),\"\",'Input|Fee Based|EGX'!B331)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C331),\"\",'Input|Fee Based|EGX'!C331)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D331),\"\",'Input|Fee Based|EGX'!D331)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E331),\"\",'Input|Fee Based|EGX'!E331)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F331),\"\",'Input|Fee Based|EGX'!F331)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G331),\"\",'Input|Fee Based|EGX'!G331)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I331),\"\",'Input|Fee Based|EGX'!I331)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J329)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J331),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K329*'Input|Fee Based|EGX'!K331*'Input|Fee Based|EGX'!L331/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M331),\"\",'Input|Fee Based|EGX'!M331)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M329)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N331),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N329*'Input|Fee Based|EGX'!O331*'Input|Fee Based|EGX'!P331/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q331),\"\",'Input|Fee Based|EGX'!Q331)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P329)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R331),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q329*'Input|Fee Based|EGX'!S331*'Input|Fee Based|EGX'!T331/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V331),\"\",'Input|Fee Based|EGX'!$V331)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U329)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W331),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V329*'Input|Fee Based|EGX'!X331*'Input|Fee Based|EGX'!Y331/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V329*'Input|Fee Based|EGX'!X331*'Input|Fee Based|EGX'!Z331/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA331),\"\",'Input|Fee Based|EGX'!$AA331)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z329)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB331),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA329*'Input|Fee Based|EGX'!AC331*'Input|Fee Based|EGX'!AD331/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA329*'Input|Fee Based|EGX'!AC331*'Input|Fee Based|EGX'!AE331/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF331),\"\",'Input|Fee Based|EGX'!$AF331)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE329)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG331),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF329*'Input|Fee Based|EGX'!AH331*'Input|Fee Based|EGX'!AI331/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF329*'Input|Fee Based|EGX'!AH331*'Input|Fee Based|EGX'!AJ331/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK331),\"\",'Input|Fee Based|EGX'!$AK331)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ329)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL331),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK329*'Input|Fee Based|EGX'!AM331*'Input|Fee Based|EGX'!AN331/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK329*'Input|Fee Based|EGX'!AM331*'Input|Fee Based|EGX'!AO331/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ331*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR331*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS331*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT331*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV329*'Input|Fee Based|EGX'!AV331","v":0},{"$f":"$AV329*'Input|Fee Based|EGX'!AW331","v":0},{"$f":"$AV329*'Input|Fee Based|EGX'!AX331","v":0},{"$f":"SUM($AV329,$AX329:$AZ329)*'Input|Fee Based|EGX'!$AY331","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B332),\"\",'Input|Fee Based|EGX'!B332)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C332),\"\",'Input|Fee Based|EGX'!C332)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D332),\"\",'Input|Fee Based|EGX'!D332)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E332),\"\",'Input|Fee Based|EGX'!E332)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F332),\"\",'Input|Fee Based|EGX'!F332)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G332),\"\",'Input|Fee Based|EGX'!G332)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I332),\"\",'Input|Fee Based|EGX'!I332)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J330)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J332),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K330*'Input|Fee Based|EGX'!K332*'Input|Fee Based|EGX'!L332/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M332),\"\",'Input|Fee Based|EGX'!M332)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M330)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N332),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N330*'Input|Fee Based|EGX'!O332*'Input|Fee Based|EGX'!P332/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q332),\"\",'Input|Fee Based|EGX'!Q332)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P330)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R332),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q330*'Input|Fee Based|EGX'!S332*'Input|Fee Based|EGX'!T332/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V332),\"\",'Input|Fee Based|EGX'!$V332)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U330)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W332),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V330*'Input|Fee Based|EGX'!X332*'Input|Fee Based|EGX'!Y332/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V330*'Input|Fee Based|EGX'!X332*'Input|Fee Based|EGX'!Z332/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA332),\"\",'Input|Fee Based|EGX'!$AA332)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z330)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB332),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA330*'Input|Fee Based|EGX'!AC332*'Input|Fee Based|EGX'!AD332/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA330*'Input|Fee Based|EGX'!AC332*'Input|Fee Based|EGX'!AE332/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF332),\"\",'Input|Fee Based|EGX'!$AF332)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE330)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG332),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF330*'Input|Fee Based|EGX'!AH332*'Input|Fee Based|EGX'!AI332/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF330*'Input|Fee Based|EGX'!AH332*'Input|Fee Based|EGX'!AJ332/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK332),\"\",'Input|Fee Based|EGX'!$AK332)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ330)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL332),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK330*'Input|Fee Based|EGX'!AM332*'Input|Fee Based|EGX'!AN332/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK330*'Input|Fee Based|EGX'!AM332*'Input|Fee Based|EGX'!AO332/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ332*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR332*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS332*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT332*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV330*'Input|Fee Based|EGX'!AV332","v":0},{"$f":"$AV330*'Input|Fee Based|EGX'!AW332","v":0},{"$f":"$AV330*'Input|Fee Based|EGX'!AX332","v":0},{"$f":"SUM($AV330,$AX330:$AZ330)*'Input|Fee Based|EGX'!$AY332","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B333),\"\",'Input|Fee Based|EGX'!B333)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C333),\"\",'Input|Fee Based|EGX'!C333)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D333),\"\",'Input|Fee Based|EGX'!D333)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E333),\"\",'Input|Fee Based|EGX'!E333)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F333),\"\",'Input|Fee Based|EGX'!F333)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G333),\"\",'Input|Fee Based|EGX'!G333)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I333),\"\",'Input|Fee Based|EGX'!I333)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J331)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J333),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K331*'Input|Fee Based|EGX'!K333*'Input|Fee Based|EGX'!L333/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M333),\"\",'Input|Fee Based|EGX'!M333)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M331)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N333),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N331*'Input|Fee Based|EGX'!O333*'Input|Fee Based|EGX'!P333/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q333),\"\",'Input|Fee Based|EGX'!Q333)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P331)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R333),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q331*'Input|Fee Based|EGX'!S333*'Input|Fee Based|EGX'!T333/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(OR(\nAND(K331<>0,L331=\"\"),\nAND(N331<>0,O331=\"\"),\nAND(Q331<>0,R331=\"\")),1,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V333),\"\",'Input|Fee Based|EGX'!$V333)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U331)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W333),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V331*'Input|Fee Based|EGX'!X333*'Input|Fee Based|EGX'!Y333/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V331*'Input|Fee Based|EGX'!X333*'Input|Fee Based|EGX'!Z333/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA333),\"\",'Input|Fee Based|EGX'!$AA333)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z331)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB333),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA331*'Input|Fee Based|EGX'!AC333*'Input|Fee Based|EGX'!AD333/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA331*'Input|Fee Based|EGX'!AC333*'Input|Fee Based|EGX'!AE333/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF333),\"\",'Input|Fee Based|EGX'!$AF333)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE331)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG333),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF331*'Input|Fee Based|EGX'!AH333*'Input|Fee Based|EGX'!AI333/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF331*'Input|Fee Based|EGX'!AH333*'Input|Fee Based|EGX'!AJ333/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK333),\"\",'Input|Fee Based|EGX'!$AK333)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ331)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL333),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK331*'Input|Fee Based|EGX'!AM333*'Input|Fee Based|EGX'!AN333/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK331*'Input|Fee Based|EGX'!AM333*'Input|Fee Based|EGX'!AO333/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(OR(\nAND(V331<>0,Y331=\"\"),\nAND(AA331<>0,AD331=\"\"),\nAND(AF331<>0,AI331=\"\"),\nAND(AK331<>0,AN331=\"\")),1,0)","v":0},{"$f":"'Input|Fee Based|EGX'!AQ333*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR333*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS333*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT333*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV331*'Input|Fee Based|EGX'!AV333","v":0},{"$f":"$AV331*'Input|Fee Based|EGX'!AW333","v":0},{"$f":"$AV331*'Input|Fee Based|EGX'!AX333","v":0},{"$f":"SUM($AV331,$AX331:$AZ331)*'Input|Fee Based|EGX'!$AY333","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B334),\"\",'Input|Fee Based|EGX'!B334)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C334),\"\",'Input|Fee Based|EGX'!C334)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D334),\"\",'Input|Fee Based|EGX'!D334)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E334),\"\",'Input|Fee Based|EGX'!E334)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F334),\"\",'Input|Fee Based|EGX'!F334)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G334),\"\",'Input|Fee Based|EGX'!G334)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I334),\"\",'Input|Fee Based|EGX'!I334)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J332)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J334),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K332*'Input|Fee Based|EGX'!K334*'Input|Fee Based|EGX'!L334/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M334),\"\",'Input|Fee Based|EGX'!M334)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M332)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N334),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N332*'Input|Fee Based|EGX'!O334*'Input|Fee Based|EGX'!P334/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q334),\"\",'Input|Fee Based|EGX'!Q334)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P332)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R334),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q332*'Input|Fee Based|EGX'!S334*'Input|Fee Based|EGX'!T334/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V334),\"\",'Input|Fee Based|EGX'!$V334)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U332)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W334),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V332*'Input|Fee Based|EGX'!X334*'Input|Fee Based|EGX'!Y334/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V332*'Input|Fee Based|EGX'!X334*'Input|Fee Based|EGX'!Z334/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA334),\"\",'Input|Fee Based|EGX'!$AA334)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z332)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB334),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA332*'Input|Fee Based|EGX'!AC334*'Input|Fee Based|EGX'!AD334/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA332*'Input|Fee Based|EGX'!AC334*'Input|Fee Based|EGX'!AE334/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF334),\"\",'Input|Fee Based|EGX'!$AF334)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE332)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG334),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF332*'Input|Fee Based|EGX'!AH334*'Input|Fee Based|EGX'!AI334/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF332*'Input|Fee Based|EGX'!AH334*'Input|Fee Based|EGX'!AJ334/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK334),\"\",'Input|Fee Based|EGX'!$AK334)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ332)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL334),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK332*'Input|Fee Based|EGX'!AM334*'Input|Fee Based|EGX'!AN334/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK332*'Input|Fee Based|EGX'!AM334*'Input|Fee Based|EGX'!AO334/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ334*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR334*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS334*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT334*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV332*'Input|Fee Based|EGX'!AV334","v":0},{"$f":"$AV332*'Input|Fee Based|EGX'!AW334","v":0},{"$f":"$AV332*'Input|Fee Based|EGX'!AX334","v":0},{"$f":"SUM($AV332,$AX332:$AZ332)*'Input|Fee Based|EGX'!$AY334","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B335),\"\",'Input|Fee Based|EGX'!B335)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C335),\"\",'Input|Fee Based|EGX'!C335)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D335),\"\",'Input|Fee Based|EGX'!D335)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E335),\"\",'Input|Fee Based|EGX'!E335)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F335),\"\",'Input|Fee Based|EGX'!F335)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G335),\"\",'Input|Fee Based|EGX'!G335)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I335),\"\",'Input|Fee Based|EGX'!I335)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J333)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J335),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K333*'Input|Fee Based|EGX'!K335*'Input|Fee Based|EGX'!L335/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M335),\"\",'Input|Fee Based|EGX'!M335)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M333)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N335),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N333*'Input|Fee Based|EGX'!O335*'Input|Fee Based|EGX'!P335/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q335),\"\",'Input|Fee Based|EGX'!Q335)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P333)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R335),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q333*'Input|Fee Based|EGX'!S335*'Input|Fee Based|EGX'!T335/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V335),\"\",'Input|Fee Based|EGX'!$V335)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U333)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W335),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V333*'Input|Fee Based|EGX'!X335*'Input|Fee Based|EGX'!Y335/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V333*'Input|Fee Based|EGX'!X335*'Input|Fee Based|EGX'!Z335/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA335),\"\",'Input|Fee Based|EGX'!$AA335)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z333)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB335),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA333*'Input|Fee Based|EGX'!AC335*'Input|Fee Based|EGX'!AD335/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA333*'Input|Fee Based|EGX'!AC335*'Input|Fee Based|EGX'!AE335/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF335),\"\",'Input|Fee Based|EGX'!$AF335)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE333)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG335),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF333*'Input|Fee Based|EGX'!AH335*'Input|Fee Based|EGX'!AI335/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF333*'Input|Fee Based|EGX'!AH335*'Input|Fee Based|EGX'!AJ335/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK335),\"\",'Input|Fee Based|EGX'!$AK335)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ333)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL335),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK333*'Input|Fee Based|EGX'!AM335*'Input|Fee Based|EGX'!AN335/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK333*'Input|Fee Based|EGX'!AM335*'Input|Fee Based|EGX'!AO335/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ335*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR335*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS335*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT335*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV333*'Input|Fee Based|EGX'!AV335","v":0},{"$f":"$AV333*'Input|Fee Based|EGX'!AW335","v":0},{"$f":"$AV333*'Input|Fee Based|EGX'!AX335","v":0},{"$f":"SUM($AV333,$AX333:$AZ333)*'Input|Fee Based|EGX'!$AY335","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B336),\"\",'Input|Fee Based|EGX'!B336)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C336),\"\",'Input|Fee Based|EGX'!C336)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D336),\"\",'Input|Fee Based|EGX'!D336)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E336),\"\",'Input|Fee Based|EGX'!E336)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F336),\"\",'Input|Fee Based|EGX'!F336)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G336),\"\",'Input|Fee Based|EGX'!G336)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I336),\"\",'Input|Fee Based|EGX'!I336)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J334)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J336),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K334*'Input|Fee Based|EGX'!K336*'Input|Fee Based|EGX'!L336/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M336),\"\",'Input|Fee Based|EGX'!M336)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M334)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N336),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N334*'Input|Fee Based|EGX'!O336*'Input|Fee Based|EGX'!P336/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q336),\"\",'Input|Fee Based|EGX'!Q336)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P334)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R336),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q334*'Input|Fee Based|EGX'!S336*'Input|Fee Based|EGX'!T336/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V336),\"\",'Input|Fee Based|EGX'!$V336)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U334)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W336),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V334*'Input|Fee Based|EGX'!X336*'Input|Fee Based|EGX'!Y336/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V334*'Input|Fee Based|EGX'!X336*'Input|Fee Based|EGX'!Z336/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA336),\"\",'Input|Fee Based|EGX'!$AA336)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z334)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB336),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA334*'Input|Fee Based|EGX'!AC336*'Input|Fee Based|EGX'!AD336/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA334*'Input|Fee Based|EGX'!AC336*'Input|Fee Based|EGX'!AE336/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF336),\"\",'Input|Fee Based|EGX'!$AF336)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE334)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG336),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF334*'Input|Fee Based|EGX'!AH336*'Input|Fee Based|EGX'!AI336/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF334*'Input|Fee Based|EGX'!AH336*'Input|Fee Based|EGX'!AJ336/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK336),\"\",'Input|Fee Based|EGX'!$AK336)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ334)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL336),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK334*'Input|Fee Based|EGX'!AM336*'Input|Fee Based|EGX'!AN336/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK334*'Input|Fee Based|EGX'!AM336*'Input|Fee Based|EGX'!AO336/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ336*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR336*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS336*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT336*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV334*'Input|Fee Based|EGX'!AV336","v":0},{"$f":"$AV334*'Input|Fee Based|EGX'!AW336","v":0},{"$f":"$AV334*'Input|Fee Based|EGX'!AX336","v":0},{"$f":"SUM($AV334,$AX334:$AZ334)*'Input|Fee Based|EGX'!$AY336","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B337),\"\",'Input|Fee Based|EGX'!B337)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C337),\"\",'Input|Fee Based|EGX'!C337)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D337),\"\",'Input|Fee Based|EGX'!D337)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E337),\"\",'Input|Fee Based|EGX'!E337)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F337),\"\",'Input|Fee Based|EGX'!F337)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G337),\"\",'Input|Fee Based|EGX'!G337)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I337),\"\",'Input|Fee Based|EGX'!I337)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J335)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J337),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K335*'Input|Fee Based|EGX'!K337*'Input|Fee Based|EGX'!L337/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M337),\"\",'Input|Fee Based|EGX'!M337)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M335)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N337),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N335*'Input|Fee Based|EGX'!O337*'Input|Fee Based|EGX'!P337/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q337),\"\",'Input|Fee Based|EGX'!Q337)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P335)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R337),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q335*'Input|Fee Based|EGX'!S337*'Input|Fee Based|EGX'!T337/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V337),\"\",'Input|Fee Based|EGX'!$V337)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U335)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W337),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V335*'Input|Fee Based|EGX'!X337*'Input|Fee Based|EGX'!Y337/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V335*'Input|Fee Based|EGX'!X337*'Input|Fee Based|EGX'!Z337/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA337),\"\",'Input|Fee Based|EGX'!$AA337)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z335)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB337),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA335*'Input|Fee Based|EGX'!AC337*'Input|Fee Based|EGX'!AD337/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA335*'Input|Fee Based|EGX'!AC337*'Input|Fee Based|EGX'!AE337/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF337),\"\",'Input|Fee Based|EGX'!$AF337)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE335)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG337),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF335*'Input|Fee Based|EGX'!AH337*'Input|Fee Based|EGX'!AI337/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF335*'Input|Fee Based|EGX'!AH337*'Input|Fee Based|EGX'!AJ337/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK337),\"\",'Input|Fee Based|EGX'!$AK337)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ335)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL337),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK335*'Input|Fee Based|EGX'!AM337*'Input|Fee Based|EGX'!AN337/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK335*'Input|Fee Based|EGX'!AM337*'Input|Fee Based|EGX'!AO337/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ337*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR337*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS337*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT337*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV335*'Input|Fee Based|EGX'!AV337","v":0},{"$f":"$AV335*'Input|Fee Based|EGX'!AW337","v":0},{"$f":"$AV335*'Input|Fee Based|EGX'!AX337","v":0},{"$f":"SUM($AV335,$AX335:$AZ335)*'Input|Fee Based|EGX'!$AY337","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B338),\"\",'Input|Fee Based|EGX'!B338)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C338),\"\",'Input|Fee Based|EGX'!C338)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D338),\"\",'Input|Fee Based|EGX'!D338)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E338),\"\",'Input|Fee Based|EGX'!E338)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F338),\"\",'Input|Fee Based|EGX'!F338)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G338),\"\",'Input|Fee Based|EGX'!G338)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I338),\"\",'Input|Fee Based|EGX'!I338)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J336)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J338),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K336*'Input|Fee Based|EGX'!K338*'Input|Fee Based|EGX'!L338/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M338),\"\",'Input|Fee Based|EGX'!M338)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M336)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N338),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N336*'Input|Fee Based|EGX'!O338*'Input|Fee Based|EGX'!P338/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q338),\"\",'Input|Fee Based|EGX'!Q338)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P336)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R338),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q336*'Input|Fee Based|EGX'!S338*'Input|Fee Based|EGX'!T338/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V338),\"\",'Input|Fee Based|EGX'!$V338)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U336)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W338),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V336*'Input|Fee Based|EGX'!X338*'Input|Fee Based|EGX'!Y338/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V336*'Input|Fee Based|EGX'!X338*'Input|Fee Based|EGX'!Z338/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA338),\"\",'Input|Fee Based|EGX'!$AA338)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z336)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB338),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA336*'Input|Fee Based|EGX'!AC338*'Input|Fee Based|EGX'!AD338/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA336*'Input|Fee Based|EGX'!AC338*'Input|Fee Based|EGX'!AE338/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF338),\"\",'Input|Fee Based|EGX'!$AF338)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE336)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG338),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF336*'Input|Fee Based|EGX'!AH338*'Input|Fee Based|EGX'!AI338/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF336*'Input|Fee Based|EGX'!AH338*'Input|Fee Based|EGX'!AJ338/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK338),\"\",'Input|Fee Based|EGX'!$AK338)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ336)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL338),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK336*'Input|Fee Based|EGX'!AM338*'Input|Fee Based|EGX'!AN338/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK336*'Input|Fee Based|EGX'!AM338*'Input|Fee Based|EGX'!AO338/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ338*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR338*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS338*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT338*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV336*'Input|Fee Based|EGX'!AV338","v":0},{"$f":"$AV336*'Input|Fee Based|EGX'!AW338","v":0},{"$f":"$AV336*'Input|Fee Based|EGX'!AX338","v":0},{"$f":"SUM($AV336,$AX336:$AZ336)*'Input|Fee Based|EGX'!$AY338","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B339),\"\",'Input|Fee Based|EGX'!B339)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C339),\"\",'Input|Fee Based|EGX'!C339)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D339),\"\",'Input|Fee Based|EGX'!D339)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E339),\"\",'Input|Fee Based|EGX'!E339)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F339),\"\",'Input|Fee Based|EGX'!F339)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G339),\"\",'Input|Fee Based|EGX'!G339)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I339),\"\",'Input|Fee Based|EGX'!I339)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J337)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J339),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K337*'Input|Fee Based|EGX'!K339*'Input|Fee Based|EGX'!L339/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M339),\"\",'Input|Fee Based|EGX'!M339)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M337)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N339),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N337*'Input|Fee Based|EGX'!O339*'Input|Fee Based|EGX'!P339/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q339),\"\",'Input|Fee Based|EGX'!Q339)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P337)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R339),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q337*'Input|Fee Based|EGX'!S339*'Input|Fee Based|EGX'!T339/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V339),\"\",'Input|Fee Based|EGX'!$V339)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U337)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W339),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V337*'Input|Fee Based|EGX'!X339*'Input|Fee Based|EGX'!Y339/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V337*'Input|Fee Based|EGX'!X339*'Input|Fee Based|EGX'!Z339/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA339),\"\",'Input|Fee Based|EGX'!$AA339)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z337)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB339),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA337*'Input|Fee Based|EGX'!AC339*'Input|Fee Based|EGX'!AD339/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA337*'Input|Fee Based|EGX'!AC339*'Input|Fee Based|EGX'!AE339/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF339),\"\",'Input|Fee Based|EGX'!$AF339)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE337)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG339),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF337*'Input|Fee Based|EGX'!AH339*'Input|Fee Based|EGX'!AI339/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF337*'Input|Fee Based|EGX'!AH339*'Input|Fee Based|EGX'!AJ339/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK339),\"\",'Input|Fee Based|EGX'!$AK339)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ337)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL339),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK337*'Input|Fee Based|EGX'!AM339*'Input|Fee Based|EGX'!AN339/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK337*'Input|Fee Based|EGX'!AM339*'Input|Fee Based|EGX'!AO339/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ339*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR339*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS339*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT339*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV337*'Input|Fee Based|EGX'!AV339","v":0},{"$f":"$AV337*'Input|Fee Based|EGX'!AW339","v":0},{"$f":"$AV337*'Input|Fee Based|EGX'!AX339","v":0},{"$f":"SUM($AV337,$AX337:$AZ337)*'Input|Fee Based|EGX'!$AY339","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B340),\"\",'Input|Fee Based|EGX'!B340)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C340),\"\",'Input|Fee Based|EGX'!C340)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D340),\"\",'Input|Fee Based|EGX'!D340)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E340),\"\",'Input|Fee Based|EGX'!E340)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F340),\"\",'Input|Fee Based|EGX'!F340)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G340),\"\",'Input|Fee Based|EGX'!G340)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I340),\"\",'Input|Fee Based|EGX'!I340)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J338)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J340),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K338*'Input|Fee Based|EGX'!K340*'Input|Fee Based|EGX'!L340/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M340),\"\",'Input|Fee Based|EGX'!M340)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M338)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N340),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N338*'Input|Fee Based|EGX'!O340*'Input|Fee Based|EGX'!P340/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q340),\"\",'Input|Fee Based|EGX'!Q340)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P338)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R340),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q338*'Input|Fee Based|EGX'!S340*'Input|Fee Based|EGX'!T340/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V340),\"\",'Input|Fee Based|EGX'!$V340)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U338)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W340),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V338*'Input|Fee Based|EGX'!X340*'Input|Fee Based|EGX'!Y340/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V338*'Input|Fee Based|EGX'!X340*'Input|Fee Based|EGX'!Z340/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA340),\"\",'Input|Fee Based|EGX'!$AA340)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z338)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB340),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA338*'Input|Fee Based|EGX'!AC340*'Input|Fee Based|EGX'!AD340/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA338*'Input|Fee Based|EGX'!AC340*'Input|Fee Based|EGX'!AE340/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF340),\"\",'Input|Fee Based|EGX'!$AF340)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE338)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG340),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF338*'Input|Fee Based|EGX'!AH340*'Input|Fee Based|EGX'!AI340/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF338*'Input|Fee Based|EGX'!AH340*'Input|Fee Based|EGX'!AJ340/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK340),\"\",'Input|Fee Based|EGX'!$AK340)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ338)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL340),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK338*'Input|Fee Based|EGX'!AM340*'Input|Fee Based|EGX'!AN340/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK338*'Input|Fee Based|EGX'!AM340*'Input|Fee Based|EGX'!AO340/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ340*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR340*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS340*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT340*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV338*'Input|Fee Based|EGX'!AV340","v":0},{"$f":"$AV338*'Input|Fee Based|EGX'!AW340","v":0},{"$f":"$AV338*'Input|Fee Based|EGX'!AX340","v":0},{"$f":"SUM($AV338,$AX338:$AZ338)*'Input|Fee Based|EGX'!$AY340","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B341),\"\",'Input|Fee Based|EGX'!B341)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C341),\"\",'Input|Fee Based|EGX'!C341)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D341),\"\",'Input|Fee Based|EGX'!D341)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E341),\"\",'Input|Fee Based|EGX'!E341)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F341),\"\",'Input|Fee Based|EGX'!F341)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G341),\"\",'Input|Fee Based|EGX'!G341)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I341),\"\",'Input|Fee Based|EGX'!I341)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J339)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J341),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K339*'Input|Fee Based|EGX'!K341*'Input|Fee Based|EGX'!L341/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M341),\"\",'Input|Fee Based|EGX'!M341)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M339)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N341),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N339*'Input|Fee Based|EGX'!O341*'Input|Fee Based|EGX'!P341/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q341),\"\",'Input|Fee Based|EGX'!Q341)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P339)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R341),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q339*'Input|Fee Based|EGX'!S341*'Input|Fee Based|EGX'!T341/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V341),\"\",'Input|Fee Based|EGX'!$V341)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U339)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W341),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V339*'Input|Fee Based|EGX'!X341*'Input|Fee Based|EGX'!Y341/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V339*'Input|Fee Based|EGX'!X341*'Input|Fee Based|EGX'!Z341/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA341),\"\",'Input|Fee Based|EGX'!$AA341)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z339)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB341),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA339*'Input|Fee Based|EGX'!AC341*'Input|Fee Based|EGX'!AD341/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA339*'Input|Fee Based|EGX'!AC341*'Input|Fee Based|EGX'!AE341/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF341),\"\",'Input|Fee Based|EGX'!$AF341)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE339)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG341),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF339*'Input|Fee Based|EGX'!AH341*'Input|Fee Based|EGX'!AI341/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF339*'Input|Fee Based|EGX'!AH341*'Input|Fee Based|EGX'!AJ341/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK341),\"\",'Input|Fee Based|EGX'!$AK341)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ339)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL341),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK339*'Input|Fee Based|EGX'!AM341*'Input|Fee Based|EGX'!AN341/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK339*'Input|Fee Based|EGX'!AM341*'Input|Fee Based|EGX'!AO341/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ341*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR341*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS341*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT341*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV339*'Input|Fee Based|EGX'!AV341","v":0},{"$f":"$AV339*'Input|Fee Based|EGX'!AW341","v":0},{"$f":"$AV339*'Input|Fee Based|EGX'!AX341","v":0},{"$f":"SUM($AV339,$AX339:$AZ339)*'Input|Fee Based|EGX'!$AY341","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B342),\"\",'Input|Fee Based|EGX'!B342)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C342),\"\",'Input|Fee Based|EGX'!C342)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D342),\"\",'Input|Fee Based|EGX'!D342)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E342),\"\",'Input|Fee Based|EGX'!E342)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F342),\"\",'Input|Fee Based|EGX'!F342)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G342),\"\",'Input|Fee Based|EGX'!G342)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I342),\"\",'Input|Fee Based|EGX'!I342)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J340)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J342),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K340*'Input|Fee Based|EGX'!K342*'Input|Fee Based|EGX'!L342/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M342),\"\",'Input|Fee Based|EGX'!M342)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M340)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N342),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N340*'Input|Fee Based|EGX'!O342*'Input|Fee Based|EGX'!P342/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q342),\"\",'Input|Fee Based|EGX'!Q342)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P340)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R342),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q340*'Input|Fee Based|EGX'!S342*'Input|Fee Based|EGX'!T342/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V342),\"\",'Input|Fee Based|EGX'!$V342)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U340)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W342),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V340*'Input|Fee Based|EGX'!X342*'Input|Fee Based|EGX'!Y342/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V340*'Input|Fee Based|EGX'!X342*'Input|Fee Based|EGX'!Z342/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA342),\"\",'Input|Fee Based|EGX'!$AA342)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z340)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB342),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA340*'Input|Fee Based|EGX'!AC342*'Input|Fee Based|EGX'!AD342/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA340*'Input|Fee Based|EGX'!AC342*'Input|Fee Based|EGX'!AE342/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF342),\"\",'Input|Fee Based|EGX'!$AF342)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE340)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG342),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF340*'Input|Fee Based|EGX'!AH342*'Input|Fee Based|EGX'!AI342/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF340*'Input|Fee Based|EGX'!AH342*'Input|Fee Based|EGX'!AJ342/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK342),\"\",'Input|Fee Based|EGX'!$AK342)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ340)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL342),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK340*'Input|Fee Based|EGX'!AM342*'Input|Fee Based|EGX'!AN342/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK340*'Input|Fee Based|EGX'!AM342*'Input|Fee Based|EGX'!AO342/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ342*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR342*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS342*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT342*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV340*'Input|Fee Based|EGX'!AV342","v":0},{"$f":"$AV340*'Input|Fee Based|EGX'!AW342","v":0},{"$f":"$AV340*'Input|Fee Based|EGX'!AX342","v":0},{"$f":"SUM($AV340,$AX340:$AZ340)*'Input|Fee Based|EGX'!$AY342","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B343),\"\",'Input|Fee Based|EGX'!B343)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C343),\"\",'Input|Fee Based|EGX'!C343)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D343),\"\",'Input|Fee Based|EGX'!D343)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E343),\"\",'Input|Fee Based|EGX'!E343)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F343),\"\",'Input|Fee Based|EGX'!F343)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G343),\"\",'Input|Fee Based|EGX'!G343)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I343),\"\",'Input|Fee Based|EGX'!I343)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J341)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J343),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K341*'Input|Fee Based|EGX'!K343*'Input|Fee Based|EGX'!L343/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M343),\"\",'Input|Fee Based|EGX'!M343)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M341)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N343),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N341*'Input|Fee Based|EGX'!O343*'Input|Fee Based|EGX'!P343/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q343),\"\",'Input|Fee Based|EGX'!Q343)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P341)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R343),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q341*'Input|Fee Based|EGX'!S343*'Input|Fee Based|EGX'!T343/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V343),\"\",'Input|Fee Based|EGX'!$V343)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U341)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W343),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V341*'Input|Fee Based|EGX'!X343*'Input|Fee Based|EGX'!Y343/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V341*'Input|Fee Based|EGX'!X343*'Input|Fee Based|EGX'!Z343/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA343),\"\",'Input|Fee Based|EGX'!$AA343)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z341)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB343),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA341*'Input|Fee Based|EGX'!AC343*'Input|Fee Based|EGX'!AD343/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA341*'Input|Fee Based|EGX'!AC343*'Input|Fee Based|EGX'!AE343/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF343),\"\",'Input|Fee Based|EGX'!$AF343)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE341)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG343),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF341*'Input|Fee Based|EGX'!AH343*'Input|Fee Based|EGX'!AI343/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF341*'Input|Fee Based|EGX'!AH343*'Input|Fee Based|EGX'!AJ343/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK343),\"\",'Input|Fee Based|EGX'!$AK343)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ341)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL343),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK341*'Input|Fee Based|EGX'!AM343*'Input|Fee Based|EGX'!AN343/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK341*'Input|Fee Based|EGX'!AM343*'Input|Fee Based|EGX'!AO343/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ343*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR343*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS343*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT343*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV341*'Input|Fee Based|EGX'!AV343","v":0},{"$f":"$AV341*'Input|Fee Based|EGX'!AW343","v":0},{"$f":"$AV341*'Input|Fee Based|EGX'!AX343","v":0},{"$f":"SUM($AV341,$AX341:$AZ341)*'Input|Fee Based|EGX'!$AY343","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B344),\"\",'Input|Fee Based|EGX'!B344)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C344),\"\",'Input|Fee Based|EGX'!C344)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D344),\"\",'Input|Fee Based|EGX'!D344)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E344),\"\",'Input|Fee Based|EGX'!E344)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F344),\"\",'Input|Fee Based|EGX'!F344)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G344),\"\",'Input|Fee Based|EGX'!G344)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I344),\"\",'Input|Fee Based|EGX'!I344)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J342)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J344),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K342*'Input|Fee Based|EGX'!K344*'Input|Fee Based|EGX'!L344/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M344),\"\",'Input|Fee Based|EGX'!M344)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M342)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N344),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N342*'Input|Fee Based|EGX'!O344*'Input|Fee Based|EGX'!P344/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q344),\"\",'Input|Fee Based|EGX'!Q344)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P342)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R344),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q342*'Input|Fee Based|EGX'!S344*'Input|Fee Based|EGX'!T344/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V344),\"\",'Input|Fee Based|EGX'!$V344)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U342)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W344),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V342*'Input|Fee Based|EGX'!X344*'Input|Fee Based|EGX'!Y344/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V342*'Input|Fee Based|EGX'!X344*'Input|Fee Based|EGX'!Z344/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA344),\"\",'Input|Fee Based|EGX'!$AA344)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z342)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB344),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA342*'Input|Fee Based|EGX'!AC344*'Input|Fee Based|EGX'!AD344/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA342*'Input|Fee Based|EGX'!AC344*'Input|Fee Based|EGX'!AE344/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF344),\"\",'Input|Fee Based|EGX'!$AF344)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE342)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG344),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF342*'Input|Fee Based|EGX'!AH344*'Input|Fee Based|EGX'!AI344/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF342*'Input|Fee Based|EGX'!AH344*'Input|Fee Based|EGX'!AJ344/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK344),\"\",'Input|Fee Based|EGX'!$AK344)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ342)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL344),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK342*'Input|Fee Based|EGX'!AM344*'Input|Fee Based|EGX'!AN344/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK342*'Input|Fee Based|EGX'!AM344*'Input|Fee Based|EGX'!AO344/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ344*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR344*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS344*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT344*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV342*'Input|Fee Based|EGX'!AV344","v":0},{"$f":"$AV342*'Input|Fee Based|EGX'!AW344","v":0},{"$f":"$AV342*'Input|Fee Based|EGX'!AX344","v":0},{"$f":"SUM($AV342,$AX342:$AZ342)*'Input|Fee Based|EGX'!$AY344","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B345),\"\",'Input|Fee Based|EGX'!B345)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C345),\"\",'Input|Fee Based|EGX'!C345)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D345),\"\",'Input|Fee Based|EGX'!D345)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E345),\"\",'Input|Fee Based|EGX'!E345)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F345),\"\",'Input|Fee Based|EGX'!F345)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G345),\"\",'Input|Fee Based|EGX'!G345)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I345),\"\",'Input|Fee Based|EGX'!I345)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J343)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J345),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K343*'Input|Fee Based|EGX'!K345*'Input|Fee Based|EGX'!L345/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M345),\"\",'Input|Fee Based|EGX'!M345)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M343)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N345),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N343*'Input|Fee Based|EGX'!O345*'Input|Fee Based|EGX'!P345/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q345),\"\",'Input|Fee Based|EGX'!Q345)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P343)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R345),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q343*'Input|Fee Based|EGX'!S345*'Input|Fee Based|EGX'!T345/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V345),\"\",'Input|Fee Based|EGX'!$V345)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U343)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W345),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V343*'Input|Fee Based|EGX'!X345*'Input|Fee Based|EGX'!Y345/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V343*'Input|Fee Based|EGX'!X345*'Input|Fee Based|EGX'!Z345/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA345),\"\",'Input|Fee Based|EGX'!$AA345)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z343)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB345),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA343*'Input|Fee Based|EGX'!AC345*'Input|Fee Based|EGX'!AD345/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA343*'Input|Fee Based|EGX'!AC345*'Input|Fee Based|EGX'!AE345/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF345),\"\",'Input|Fee Based|EGX'!$AF345)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE343)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG345),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF343*'Input|Fee Based|EGX'!AH345*'Input|Fee Based|EGX'!AI345/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF343*'Input|Fee Based|EGX'!AH345*'Input|Fee Based|EGX'!AJ345/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK345),\"\",'Input|Fee Based|EGX'!$AK345)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ343)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL345),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK343*'Input|Fee Based|EGX'!AM345*'Input|Fee Based|EGX'!AN345/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK343*'Input|Fee Based|EGX'!AM345*'Input|Fee Based|EGX'!AO345/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ345*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR345*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS345*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT345*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV343*'Input|Fee Based|EGX'!AV345","v":0},{"$f":"$AV343*'Input|Fee Based|EGX'!AW345","v":0},{"$f":"$AV343*'Input|Fee Based|EGX'!AX345","v":0},{"$f":"SUM($AV343,$AX343:$AZ343)*'Input|Fee Based|EGX'!$AY345","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B346),\"\",'Input|Fee Based|EGX'!B346)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C346),\"\",'Input|Fee Based|EGX'!C346)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D346),\"\",'Input|Fee Based|EGX'!D346)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E346),\"\",'Input|Fee Based|EGX'!E346)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F346),\"\",'Input|Fee Based|EGX'!F346)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G346),\"\",'Input|Fee Based|EGX'!G346)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I346),\"\",'Input|Fee Based|EGX'!I346)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J344)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J346),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K344*'Input|Fee Based|EGX'!K346*'Input|Fee Based|EGX'!L346/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M346),\"\",'Input|Fee Based|EGX'!M346)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M344)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N346),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N344*'Input|Fee Based|EGX'!O346*'Input|Fee Based|EGX'!P346/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q346),\"\",'Input|Fee Based|EGX'!Q346)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P344)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R346),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q344*'Input|Fee Based|EGX'!S346*'Input|Fee Based|EGX'!T346/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V346),\"\",'Input|Fee Based|EGX'!$V346)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U344)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W346),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V344*'Input|Fee Based|EGX'!X346*'Input|Fee Based|EGX'!Y346/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V344*'Input|Fee Based|EGX'!X346*'Input|Fee Based|EGX'!Z346/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA346),\"\",'Input|Fee Based|EGX'!$AA346)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z344)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB346),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA344*'Input|Fee Based|EGX'!AC346*'Input|Fee Based|EGX'!AD346/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA344*'Input|Fee Based|EGX'!AC346*'Input|Fee Based|EGX'!AE346/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF346),\"\",'Input|Fee Based|EGX'!$AF346)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE344)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG346),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF344*'Input|Fee Based|EGX'!AH346*'Input|Fee Based|EGX'!AI346/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF344*'Input|Fee Based|EGX'!AH346*'Input|Fee Based|EGX'!AJ346/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK346),\"\",'Input|Fee Based|EGX'!$AK346)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ344)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL346),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK344*'Input|Fee Based|EGX'!AM346*'Input|Fee Based|EGX'!AN346/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK344*'Input|Fee Based|EGX'!AM346*'Input|Fee Based|EGX'!AO346/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ346*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR346*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS346*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT346*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV344*'Input|Fee Based|EGX'!AV346","v":0},{"$f":"$AV344*'Input|Fee Based|EGX'!AW346","v":0},{"$f":"$AV344*'Input|Fee Based|EGX'!AX346","v":0},{"$f":"SUM($AV344,$AX344:$AZ344)*'Input|Fee Based|EGX'!$AY346","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B347),\"\",'Input|Fee Based|EGX'!B347)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C347),\"\",'Input|Fee Based|EGX'!C347)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D347),\"\",'Input|Fee Based|EGX'!D347)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E347),\"\",'Input|Fee Based|EGX'!E347)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F347),\"\",'Input|Fee Based|EGX'!F347)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G347),\"\",'Input|Fee Based|EGX'!G347)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I347),\"\",'Input|Fee Based|EGX'!I347)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J345)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J347),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K345*'Input|Fee Based|EGX'!K347*'Input|Fee Based|EGX'!L347/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M347),\"\",'Input|Fee Based|EGX'!M347)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M345)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N347),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N345*'Input|Fee Based|EGX'!O347*'Input|Fee Based|EGX'!P347/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q347),\"\",'Input|Fee Based|EGX'!Q347)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P345)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R347),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q345*'Input|Fee Based|EGX'!S347*'Input|Fee Based|EGX'!T347/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V347),\"\",'Input|Fee Based|EGX'!$V347)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U345)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W347),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V345*'Input|Fee Based|EGX'!X347*'Input|Fee Based|EGX'!Y347/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V345*'Input|Fee Based|EGX'!X347*'Input|Fee Based|EGX'!Z347/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA347),\"\",'Input|Fee Based|EGX'!$AA347)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z345)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB347),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA345*'Input|Fee Based|EGX'!AC347*'Input|Fee Based|EGX'!AD347/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA345*'Input|Fee Based|EGX'!AC347*'Input|Fee Based|EGX'!AE347/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF347),\"\",'Input|Fee Based|EGX'!$AF347)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE345)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG347),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF345*'Input|Fee Based|EGX'!AH347*'Input|Fee Based|EGX'!AI347/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF345*'Input|Fee Based|EGX'!AH347*'Input|Fee Based|EGX'!AJ347/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK347),\"\",'Input|Fee Based|EGX'!$AK347)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ345)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL347),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK345*'Input|Fee Based|EGX'!AM347*'Input|Fee Based|EGX'!AN347/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK345*'Input|Fee Based|EGX'!AM347*'Input|Fee Based|EGX'!AO347/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ347*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR347*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS347*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT347*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV345*'Input|Fee Based|EGX'!AV347","v":0},{"$f":"$AV345*'Input|Fee Based|EGX'!AW347","v":0},{"$f":"$AV345*'Input|Fee Based|EGX'!AX347","v":0},{"$f":"SUM($AV345,$AX345:$AZ345)*'Input|Fee Based|EGX'!$AY347","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B348),\"\",'Input|Fee Based|EGX'!B348)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C348),\"\",'Input|Fee Based|EGX'!C348)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D348),\"\",'Input|Fee Based|EGX'!D348)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E348),\"\",'Input|Fee Based|EGX'!E348)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F348),\"\",'Input|Fee Based|EGX'!F348)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G348),\"\",'Input|Fee Based|EGX'!G348)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I348),\"\",'Input|Fee Based|EGX'!I348)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J346)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J348),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K346*'Input|Fee Based|EGX'!K348*'Input|Fee Based|EGX'!L348/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M348),\"\",'Input|Fee Based|EGX'!M348)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M346)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N348),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N346*'Input|Fee Based|EGX'!O348*'Input|Fee Based|EGX'!P348/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q348),\"\",'Input|Fee Based|EGX'!Q348)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P346)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R348),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q346*'Input|Fee Based|EGX'!S348*'Input|Fee Based|EGX'!T348/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V348),\"\",'Input|Fee Based|EGX'!$V348)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U346)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W348),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V346*'Input|Fee Based|EGX'!X348*'Input|Fee Based|EGX'!Y348/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V346*'Input|Fee Based|EGX'!X348*'Input|Fee Based|EGX'!Z348/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA348),\"\",'Input|Fee Based|EGX'!$AA348)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z346)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB348),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA346*'Input|Fee Based|EGX'!AC348*'Input|Fee Based|EGX'!AD348/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA346*'Input|Fee Based|EGX'!AC348*'Input|Fee Based|EGX'!AE348/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF348),\"\",'Input|Fee Based|EGX'!$AF348)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE346)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG348),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF346*'Input|Fee Based|EGX'!AH348*'Input|Fee Based|EGX'!AI348/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF346*'Input|Fee Based|EGX'!AH348*'Input|Fee Based|EGX'!AJ348/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK348),\"\",'Input|Fee Based|EGX'!$AK348)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ346)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL348),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK346*'Input|Fee Based|EGX'!AM348*'Input|Fee Based|EGX'!AN348/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK346*'Input|Fee Based|EGX'!AM348*'Input|Fee Based|EGX'!AO348/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ348*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR348*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS348*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT348*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV346*'Input|Fee Based|EGX'!AV348","v":0},{"$f":"$AV346*'Input|Fee Based|EGX'!AW348","v":0},{"$f":"$AV346*'Input|Fee Based|EGX'!AX348","v":0},{"$f":"SUM($AV346,$AX346:$AZ346)*'Input|Fee Based|EGX'!$AY348","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B349),\"\",'Input|Fee Based|EGX'!B349)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C349),\"\",'Input|Fee Based|EGX'!C349)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D349),\"\",'Input|Fee Based|EGX'!D349)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E349),\"\",'Input|Fee Based|EGX'!E349)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F349),\"\",'Input|Fee Based|EGX'!F349)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G349),\"\",'Input|Fee Based|EGX'!G349)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I349),\"\",'Input|Fee Based|EGX'!I349)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J347)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J349),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K347*'Input|Fee Based|EGX'!K349*'Input|Fee Based|EGX'!L349/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M349),\"\",'Input|Fee Based|EGX'!M349)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M347)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N349),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N347*'Input|Fee Based|EGX'!O349*'Input|Fee Based|EGX'!P349/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q349),\"\",'Input|Fee Based|EGX'!Q349)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P347)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R349),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q347*'Input|Fee Based|EGX'!S349*'Input|Fee Based|EGX'!T349/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V349),\"\",'Input|Fee Based|EGX'!$V349)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U347)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W349),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V347*'Input|Fee Based|EGX'!X349*'Input|Fee Based|EGX'!Y349/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V347*'Input|Fee Based|EGX'!X349*'Input|Fee Based|EGX'!Z349/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA349),\"\",'Input|Fee Based|EGX'!$AA349)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z347)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB349),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA347*'Input|Fee Based|EGX'!AC349*'Input|Fee Based|EGX'!AD349/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA347*'Input|Fee Based|EGX'!AC349*'Input|Fee Based|EGX'!AE349/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF349),\"\",'Input|Fee Based|EGX'!$AF349)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE347)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG349),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF347*'Input|Fee Based|EGX'!AH349*'Input|Fee Based|EGX'!AI349/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF347*'Input|Fee Based|EGX'!AH349*'Input|Fee Based|EGX'!AJ349/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK349),\"\",'Input|Fee Based|EGX'!$AK349)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ347)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL349),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK347*'Input|Fee Based|EGX'!AM349*'Input|Fee Based|EGX'!AN349/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK347*'Input|Fee Based|EGX'!AM349*'Input|Fee Based|EGX'!AO349/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ349*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR349*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS349*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT349*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV347*'Input|Fee Based|EGX'!AV349","v":0},{"$f":"$AV347*'Input|Fee Based|EGX'!AW349","v":0},{"$f":"$AV347*'Input|Fee Based|EGX'!AX349","v":0},{"$f":"SUM($AV347,$AX347:$AZ347)*'Input|Fee Based|EGX'!$AY349","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B350),\"\",'Input|Fee Based|EGX'!B350)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C350),\"\",'Input|Fee Based|EGX'!C350)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D350),\"\",'Input|Fee Based|EGX'!D350)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E350),\"\",'Input|Fee Based|EGX'!E350)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F350),\"\",'Input|Fee Based|EGX'!F350)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G350),\"\",'Input|Fee Based|EGX'!G350)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I350),\"\",'Input|Fee Based|EGX'!I350)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J348)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J350),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K348*'Input|Fee Based|EGX'!K350*'Input|Fee Based|EGX'!L350/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M350),\"\",'Input|Fee Based|EGX'!M350)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M348)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N350),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N348*'Input|Fee Based|EGX'!O350*'Input|Fee Based|EGX'!P350/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q350),\"\",'Input|Fee Based|EGX'!Q350)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P348)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R350),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q348*'Input|Fee Based|EGX'!S350*'Input|Fee Based|EGX'!T350/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V350),\"\",'Input|Fee Based|EGX'!$V350)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U348)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W350),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V348*'Input|Fee Based|EGX'!X350*'Input|Fee Based|EGX'!Y350/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V348*'Input|Fee Based|EGX'!X350*'Input|Fee Based|EGX'!Z350/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA350),\"\",'Input|Fee Based|EGX'!$AA350)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z348)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB350),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA348*'Input|Fee Based|EGX'!AC350*'Input|Fee Based|EGX'!AD350/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA348*'Input|Fee Based|EGX'!AC350*'Input|Fee Based|EGX'!AE350/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF350),\"\",'Input|Fee Based|EGX'!$AF350)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE348)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG350),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF348*'Input|Fee Based|EGX'!AH350*'Input|Fee Based|EGX'!AI350/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF348*'Input|Fee Based|EGX'!AH350*'Input|Fee Based|EGX'!AJ350/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK350),\"\",'Input|Fee Based|EGX'!$AK350)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ348)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL350),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK348*'Input|Fee Based|EGX'!AM350*'Input|Fee Based|EGX'!AN350/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK348*'Input|Fee Based|EGX'!AM350*'Input|Fee Based|EGX'!AO350/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ350*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR350*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS350*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT350*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV348*'Input|Fee Based|EGX'!AV350","v":0},{"$f":"$AV348*'Input|Fee Based|EGX'!AW350","v":0},{"$f":"$AV348*'Input|Fee Based|EGX'!AX350","v":0},{"$f":"SUM($AV348,$AX348:$AZ348)*'Input|Fee Based|EGX'!$AY350","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B351),\"\",'Input|Fee Based|EGX'!B351)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C351),\"\",'Input|Fee Based|EGX'!C351)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D351),\"\",'Input|Fee Based|EGX'!D351)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E351),\"\",'Input|Fee Based|EGX'!E351)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F351),\"\",'Input|Fee Based|EGX'!F351)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G351),\"\",'Input|Fee Based|EGX'!G351)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I351),\"\",'Input|Fee Based|EGX'!I351)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J349)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J351),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K349*'Input|Fee Based|EGX'!K351*'Input|Fee Based|EGX'!L351/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M351),\"\",'Input|Fee Based|EGX'!M351)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M349)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N351),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N349*'Input|Fee Based|EGX'!O351*'Input|Fee Based|EGX'!P351/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q351),\"\",'Input|Fee Based|EGX'!Q351)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P349)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R351),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q349*'Input|Fee Based|EGX'!S351*'Input|Fee Based|EGX'!T351/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V351),\"\",'Input|Fee Based|EGX'!$V351)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U349)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W351),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V349*'Input|Fee Based|EGX'!X351*'Input|Fee Based|EGX'!Y351/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V349*'Input|Fee Based|EGX'!X351*'Input|Fee Based|EGX'!Z351/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA351),\"\",'Input|Fee Based|EGX'!$AA351)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z349)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB351),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA349*'Input|Fee Based|EGX'!AC351*'Input|Fee Based|EGX'!AD351/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA349*'Input|Fee Based|EGX'!AC351*'Input|Fee Based|EGX'!AE351/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF351),\"\",'Input|Fee Based|EGX'!$AF351)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE349)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG351),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF349*'Input|Fee Based|EGX'!AH351*'Input|Fee Based|EGX'!AI351/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF349*'Input|Fee Based|EGX'!AH351*'Input|Fee Based|EGX'!AJ351/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK351),\"\",'Input|Fee Based|EGX'!$AK351)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ349)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL351),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK349*'Input|Fee Based|EGX'!AM351*'Input|Fee Based|EGX'!AN351/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK349*'Input|Fee Based|EGX'!AM351*'Input|Fee Based|EGX'!AO351/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ351*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR351*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS351*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT351*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV349*'Input|Fee Based|EGX'!AV351","v":0},{"$f":"$AV349*'Input|Fee Based|EGX'!AW351","v":0},{"$f":"$AV349*'Input|Fee Based|EGX'!AX351","v":0},{"$f":"SUM($AV349,$AX349:$AZ349)*'Input|Fee Based|EGX'!$AY351","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B352),\"\",'Input|Fee Based|EGX'!B352)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C352),\"\",'Input|Fee Based|EGX'!C352)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D352),\"\",'Input|Fee Based|EGX'!D352)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E352),\"\",'Input|Fee Based|EGX'!E352)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F352),\"\",'Input|Fee Based|EGX'!F352)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G352),\"\",'Input|Fee Based|EGX'!G352)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I352),\"\",'Input|Fee Based|EGX'!I352)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J350)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J352),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K350*'Input|Fee Based|EGX'!K352*'Input|Fee Based|EGX'!L352/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M352),\"\",'Input|Fee Based|EGX'!M352)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M350)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N352),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N350*'Input|Fee Based|EGX'!O352*'Input|Fee Based|EGX'!P352/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q352),\"\",'Input|Fee Based|EGX'!Q352)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P350)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R352),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q350*'Input|Fee Based|EGX'!S352*'Input|Fee Based|EGX'!T352/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V352),\"\",'Input|Fee Based|EGX'!$V352)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U350)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W352),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V350*'Input|Fee Based|EGX'!X352*'Input|Fee Based|EGX'!Y352/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V350*'Input|Fee Based|EGX'!X352*'Input|Fee Based|EGX'!Z352/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA352),\"\",'Input|Fee Based|EGX'!$AA352)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z350)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB352),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA350*'Input|Fee Based|EGX'!AC352*'Input|Fee Based|EGX'!AD352/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA350*'Input|Fee Based|EGX'!AC352*'Input|Fee Based|EGX'!AE352/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF352),\"\",'Input|Fee Based|EGX'!$AF352)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE350)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG352),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF350*'Input|Fee Based|EGX'!AH352*'Input|Fee Based|EGX'!AI352/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF350*'Input|Fee Based|EGX'!AH352*'Input|Fee Based|EGX'!AJ352/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK352),\"\",'Input|Fee Based|EGX'!$AK352)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ350)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL352),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK350*'Input|Fee Based|EGX'!AM352*'Input|Fee Based|EGX'!AN352/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK350*'Input|Fee Based|EGX'!AM352*'Input|Fee Based|EGX'!AO352/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ352*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR352*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS352*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT352*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV350*'Input|Fee Based|EGX'!AV352","v":0},{"$f":"$AV350*'Input|Fee Based|EGX'!AW352","v":0},{"$f":"$AV350*'Input|Fee Based|EGX'!AX352","v":0},{"$f":"SUM($AV350,$AX350:$AZ350)*'Input|Fee Based|EGX'!$AY352","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B353),\"\",'Input|Fee Based|EGX'!B353)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C353),\"\",'Input|Fee Based|EGX'!C353)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D353),\"\",'Input|Fee Based|EGX'!D353)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E353),\"\",'Input|Fee Based|EGX'!E353)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F353),\"\",'Input|Fee Based|EGX'!F353)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G353),\"\",'Input|Fee Based|EGX'!G353)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I353),\"\",'Input|Fee Based|EGX'!I353)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J351)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J353),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K351*'Input|Fee Based|EGX'!K353*'Input|Fee Based|EGX'!L353/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M353),\"\",'Input|Fee Based|EGX'!M353)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M351)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N353),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N351*'Input|Fee Based|EGX'!O353*'Input|Fee Based|EGX'!P353/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q353),\"\",'Input|Fee Based|EGX'!Q353)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P351)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R353),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q351*'Input|Fee Based|EGX'!S353*'Input|Fee Based|EGX'!T353/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V353),\"\",'Input|Fee Based|EGX'!$V353)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U351)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W353),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V351*'Input|Fee Based|EGX'!X353*'Input|Fee Based|EGX'!Y353/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V351*'Input|Fee Based|EGX'!X353*'Input|Fee Based|EGX'!Z353/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA353),\"\",'Input|Fee Based|EGX'!$AA353)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z351)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB353),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA351*'Input|Fee Based|EGX'!AC353*'Input|Fee Based|EGX'!AD353/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA351*'Input|Fee Based|EGX'!AC353*'Input|Fee Based|EGX'!AE353/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF353),\"\",'Input|Fee Based|EGX'!$AF353)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE351)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG353),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF351*'Input|Fee Based|EGX'!AH353*'Input|Fee Based|EGX'!AI353/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF351*'Input|Fee Based|EGX'!AH353*'Input|Fee Based|EGX'!AJ353/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK353),\"\",'Input|Fee Based|EGX'!$AK353)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ351)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL353),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK351*'Input|Fee Based|EGX'!AM353*'Input|Fee Based|EGX'!AN353/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK351*'Input|Fee Based|EGX'!AM353*'Input|Fee Based|EGX'!AO353/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ353*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR353*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS353*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT353*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV351*'Input|Fee Based|EGX'!AV353","v":0},{"$f":"$AV351*'Input|Fee Based|EGX'!AW353","v":0},{"$f":"$AV351*'Input|Fee Based|EGX'!AX353","v":0},{"$f":"SUM($AV351,$AX351:$AZ351)*'Input|Fee Based|EGX'!$AY353","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B354),\"\",'Input|Fee Based|EGX'!B354)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C354),\"\",'Input|Fee Based|EGX'!C354)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D354),\"\",'Input|Fee Based|EGX'!D354)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E354),\"\",'Input|Fee Based|EGX'!E354)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F354),\"\",'Input|Fee Based|EGX'!F354)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G354),\"\",'Input|Fee Based|EGX'!G354)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I354),\"\",'Input|Fee Based|EGX'!I354)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J352)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J354),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K352*'Input|Fee Based|EGX'!K354*'Input|Fee Based|EGX'!L354/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M354),\"\",'Input|Fee Based|EGX'!M354)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M352)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N354),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N352*'Input|Fee Based|EGX'!O354*'Input|Fee Based|EGX'!P354/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q354),\"\",'Input|Fee Based|EGX'!Q354)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P352)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R354),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q352*'Input|Fee Based|EGX'!S354*'Input|Fee Based|EGX'!T354/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V354),\"\",'Input|Fee Based|EGX'!$V354)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U352)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W354),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V352*'Input|Fee Based|EGX'!X354*'Input|Fee Based|EGX'!Y354/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V352*'Input|Fee Based|EGX'!X354*'Input|Fee Based|EGX'!Z354/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA354),\"\",'Input|Fee Based|EGX'!$AA354)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z352)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB354),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA352*'Input|Fee Based|EGX'!AC354*'Input|Fee Based|EGX'!AD354/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA352*'Input|Fee Based|EGX'!AC354*'Input|Fee Based|EGX'!AE354/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF354),\"\",'Input|Fee Based|EGX'!$AF354)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE352)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG354),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF352*'Input|Fee Based|EGX'!AH354*'Input|Fee Based|EGX'!AI354/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF352*'Input|Fee Based|EGX'!AH354*'Input|Fee Based|EGX'!AJ354/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK354),\"\",'Input|Fee Based|EGX'!$AK354)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ352)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL354),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK352*'Input|Fee Based|EGX'!AM354*'Input|Fee Based|EGX'!AN354/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK352*'Input|Fee Based|EGX'!AM354*'Input|Fee Based|EGX'!AO354/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ354*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR354*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS354*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT354*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV352*'Input|Fee Based|EGX'!AV354","v":0},{"$f":"$AV352*'Input|Fee Based|EGX'!AW354","v":0},{"$f":"$AV352*'Input|Fee Based|EGX'!AX354","v":0},{"$f":"SUM($AV352,$AX352:$AZ352)*'Input|Fee Based|EGX'!$AY354","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B355),\"\",'Input|Fee Based|EGX'!B355)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C355),\"\",'Input|Fee Based|EGX'!C355)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D355),\"\",'Input|Fee Based|EGX'!D355)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E355),\"\",'Input|Fee Based|EGX'!E355)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F355),\"\",'Input|Fee Based|EGX'!F355)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G355),\"\",'Input|Fee Based|EGX'!G355)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I355),\"\",'Input|Fee Based|EGX'!I355)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J353)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J355),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K353*'Input|Fee Based|EGX'!K355*'Input|Fee Based|EGX'!L355/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M355),\"\",'Input|Fee Based|EGX'!M355)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M353)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N355),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N353*'Input|Fee Based|EGX'!O355*'Input|Fee Based|EGX'!P355/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q355),\"\",'Input|Fee Based|EGX'!Q355)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P353)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R355),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q353*'Input|Fee Based|EGX'!S355*'Input|Fee Based|EGX'!T355/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V355),\"\",'Input|Fee Based|EGX'!$V355)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U353)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W355),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V353*'Input|Fee Based|EGX'!X355*'Input|Fee Based|EGX'!Y355/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V353*'Input|Fee Based|EGX'!X355*'Input|Fee Based|EGX'!Z355/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA355),\"\",'Input|Fee Based|EGX'!$AA355)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z353)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB355),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA353*'Input|Fee Based|EGX'!AC355*'Input|Fee Based|EGX'!AD355/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA353*'Input|Fee Based|EGX'!AC355*'Input|Fee Based|EGX'!AE355/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF355),\"\",'Input|Fee Based|EGX'!$AF355)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE353)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG355),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF353*'Input|Fee Based|EGX'!AH355*'Input|Fee Based|EGX'!AI355/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF353*'Input|Fee Based|EGX'!AH355*'Input|Fee Based|EGX'!AJ355/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK355),\"\",'Input|Fee Based|EGX'!$AK355)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ353)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL355),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK353*'Input|Fee Based|EGX'!AM355*'Input|Fee Based|EGX'!AN355/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK353*'Input|Fee Based|EGX'!AM355*'Input|Fee Based|EGX'!AO355/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ355*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR355*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS355*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT355*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV353*'Input|Fee Based|EGX'!AV355","v":0},{"$f":"$AV353*'Input|Fee Based|EGX'!AW355","v":0},{"$f":"$AV353*'Input|Fee Based|EGX'!AX355","v":0},{"$f":"SUM($AV353,$AX353:$AZ353)*'Input|Fee Based|EGX'!$AY355","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B356),\"\",'Input|Fee Based|EGX'!B356)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C356),\"\",'Input|Fee Based|EGX'!C356)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D356),\"\",'Input|Fee Based|EGX'!D356)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E356),\"\",'Input|Fee Based|EGX'!E356)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F356),\"\",'Input|Fee Based|EGX'!F356)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G356),\"\",'Input|Fee Based|EGX'!G356)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I356),\"\",'Input|Fee Based|EGX'!I356)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J354)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J356),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K354*'Input|Fee Based|EGX'!K356*'Input|Fee Based|EGX'!L356/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M356),\"\",'Input|Fee Based|EGX'!M356)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M354)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N356),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N354*'Input|Fee Based|EGX'!O356*'Input|Fee Based|EGX'!P356/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q356),\"\",'Input|Fee Based|EGX'!Q356)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P354)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R356),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q354*'Input|Fee Based|EGX'!S356*'Input|Fee Based|EGX'!T356/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V356),\"\",'Input|Fee Based|EGX'!$V356)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U354)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W356),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V354*'Input|Fee Based|EGX'!X356*'Input|Fee Based|EGX'!Y356/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V354*'Input|Fee Based|EGX'!X356*'Input|Fee Based|EGX'!Z356/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA356),\"\",'Input|Fee Based|EGX'!$AA356)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z354)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB356),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA354*'Input|Fee Based|EGX'!AC356*'Input|Fee Based|EGX'!AD356/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA354*'Input|Fee Based|EGX'!AC356*'Input|Fee Based|EGX'!AE356/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF356),\"\",'Input|Fee Based|EGX'!$AF356)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE354)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG356),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF354*'Input|Fee Based|EGX'!AH356*'Input|Fee Based|EGX'!AI356/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF354*'Input|Fee Based|EGX'!AH356*'Input|Fee Based|EGX'!AJ356/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK356),\"\",'Input|Fee Based|EGX'!$AK356)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ354)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL356),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK354*'Input|Fee Based|EGX'!AM356*'Input|Fee Based|EGX'!AN356/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK354*'Input|Fee Based|EGX'!AM356*'Input|Fee Based|EGX'!AO356/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ356*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR356*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS356*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT356*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV354*'Input|Fee Based|EGX'!AV356","v":0},{"$f":"$AV354*'Input|Fee Based|EGX'!AW356","v":0},{"$f":"$AV354*'Input|Fee Based|EGX'!AX356","v":0},{"$f":"SUM($AV354,$AX354:$AZ354)*'Input|Fee Based|EGX'!$AY356","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B357),\"\",'Input|Fee Based|EGX'!B357)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C357),\"\",'Input|Fee Based|EGX'!C357)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D357),\"\",'Input|Fee Based|EGX'!D357)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E357),\"\",'Input|Fee Based|EGX'!E357)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F357),\"\",'Input|Fee Based|EGX'!F357)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G357),\"\",'Input|Fee Based|EGX'!G357)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I357),\"\",'Input|Fee Based|EGX'!I357)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J355)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J357),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K355*'Input|Fee Based|EGX'!K357*'Input|Fee Based|EGX'!L357/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M357),\"\",'Input|Fee Based|EGX'!M357)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M355)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N357),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N355*'Input|Fee Based|EGX'!O357*'Input|Fee Based|EGX'!P357/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q357),\"\",'Input|Fee Based|EGX'!Q357)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P355)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R357),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q355*'Input|Fee Based|EGX'!S357*'Input|Fee Based|EGX'!T357/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V357),\"\",'Input|Fee Based|EGX'!$V357)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U355)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W357),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V355*'Input|Fee Based|EGX'!X357*'Input|Fee Based|EGX'!Y357/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V355*'Input|Fee Based|EGX'!X357*'Input|Fee Based|EGX'!Z357/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA357),\"\",'Input|Fee Based|EGX'!$AA357)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z355)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB357),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA355*'Input|Fee Based|EGX'!AC357*'Input|Fee Based|EGX'!AD357/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA355*'Input|Fee Based|EGX'!AC357*'Input|Fee Based|EGX'!AE357/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF357),\"\",'Input|Fee Based|EGX'!$AF357)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE355)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG357),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF355*'Input|Fee Based|EGX'!AH357*'Input|Fee Based|EGX'!AI357/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF355*'Input|Fee Based|EGX'!AH357*'Input|Fee Based|EGX'!AJ357/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK357),\"\",'Input|Fee Based|EGX'!$AK357)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ355)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL357),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK355*'Input|Fee Based|EGX'!AM357*'Input|Fee Based|EGX'!AN357/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK355*'Input|Fee Based|EGX'!AM357*'Input|Fee Based|EGX'!AO357/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ357*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR357*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS357*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT357*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV355*'Input|Fee Based|EGX'!AV357","v":0},{"$f":"$AV355*'Input|Fee Based|EGX'!AW357","v":0},{"$f":"$AV355*'Input|Fee Based|EGX'!AX357","v":0},{"$f":"SUM($AV355,$AX355:$AZ355)*'Input|Fee Based|EGX'!$AY357","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B358),\"\",'Input|Fee Based|EGX'!B358)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C358),\"\",'Input|Fee Based|EGX'!C358)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D358),\"\",'Input|Fee Based|EGX'!D358)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E358),\"\",'Input|Fee Based|EGX'!E358)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F358),\"\",'Input|Fee Based|EGX'!F358)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G358),\"\",'Input|Fee Based|EGX'!G358)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I358),\"\",'Input|Fee Based|EGX'!I358)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J356)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J358),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K356*'Input|Fee Based|EGX'!K358*'Input|Fee Based|EGX'!L358/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M358),\"\",'Input|Fee Based|EGX'!M358)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M356)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N358),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N356*'Input|Fee Based|EGX'!O358*'Input|Fee Based|EGX'!P358/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q358),\"\",'Input|Fee Based|EGX'!Q358)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P356)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R358),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q356*'Input|Fee Based|EGX'!S358*'Input|Fee Based|EGX'!T358/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V358),\"\",'Input|Fee Based|EGX'!$V358)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U356)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W358),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V356*'Input|Fee Based|EGX'!X358*'Input|Fee Based|EGX'!Y358/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V356*'Input|Fee Based|EGX'!X358*'Input|Fee Based|EGX'!Z358/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA358),\"\",'Input|Fee Based|EGX'!$AA358)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z356)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB358),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA356*'Input|Fee Based|EGX'!AC358*'Input|Fee Based|EGX'!AD358/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA356*'Input|Fee Based|EGX'!AC358*'Input|Fee Based|EGX'!AE358/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF358),\"\",'Input|Fee Based|EGX'!$AF358)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE356)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG358),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF356*'Input|Fee Based|EGX'!AH358*'Input|Fee Based|EGX'!AI358/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF356*'Input|Fee Based|EGX'!AH358*'Input|Fee Based|EGX'!AJ358/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK358),\"\",'Input|Fee Based|EGX'!$AK358)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ356)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL358),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK356*'Input|Fee Based|EGX'!AM358*'Input|Fee Based|EGX'!AN358/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK356*'Input|Fee Based|EGX'!AM358*'Input|Fee Based|EGX'!AO358/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ358*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR358*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS358*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT358*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV356*'Input|Fee Based|EGX'!AV358","v":0},{"$f":"$AV356*'Input|Fee Based|EGX'!AW358","v":0},{"$f":"$AV356*'Input|Fee Based|EGX'!AX358","v":0},{"$f":"SUM($AV356,$AX356:$AZ356)*'Input|Fee Based|EGX'!$AY358","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B359),\"\",'Input|Fee Based|EGX'!B359)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C359),\"\",'Input|Fee Based|EGX'!C359)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D359),\"\",'Input|Fee Based|EGX'!D359)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E359),\"\",'Input|Fee Based|EGX'!E359)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F359),\"\",'Input|Fee Based|EGX'!F359)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G359),\"\",'Input|Fee Based|EGX'!G359)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I359),\"\",'Input|Fee Based|EGX'!I359)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J357)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J359),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K357*'Input|Fee Based|EGX'!K359*'Input|Fee Based|EGX'!L359/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M359),\"\",'Input|Fee Based|EGX'!M359)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M357)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N359),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N357*'Input|Fee Based|EGX'!O359*'Input|Fee Based|EGX'!P359/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q359),\"\",'Input|Fee Based|EGX'!Q359)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P357)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R359),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q357*'Input|Fee Based|EGX'!S359*'Input|Fee Based|EGX'!T359/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V359),\"\",'Input|Fee Based|EGX'!$V359)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U357)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W359),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V357*'Input|Fee Based|EGX'!X359*'Input|Fee Based|EGX'!Y359/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V357*'Input|Fee Based|EGX'!X359*'Input|Fee Based|EGX'!Z359/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA359),\"\",'Input|Fee Based|EGX'!$AA359)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z357)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB359),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA357*'Input|Fee Based|EGX'!AC359*'Input|Fee Based|EGX'!AD359/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA357*'Input|Fee Based|EGX'!AC359*'Input|Fee Based|EGX'!AE359/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF359),\"\",'Input|Fee Based|EGX'!$AF359)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE357)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG359),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF357*'Input|Fee Based|EGX'!AH359*'Input|Fee Based|EGX'!AI359/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF357*'Input|Fee Based|EGX'!AH359*'Input|Fee Based|EGX'!AJ359/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK359),\"\",'Input|Fee Based|EGX'!$AK359)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ357)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL359),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK357*'Input|Fee Based|EGX'!AM359*'Input|Fee Based|EGX'!AN359/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK357*'Input|Fee Based|EGX'!AM359*'Input|Fee Based|EGX'!AO359/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ359*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR359*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS359*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT359*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV357*'Input|Fee Based|EGX'!AV359","v":0},{"$f":"$AV357*'Input|Fee Based|EGX'!AW359","v":0},{"$f":"$AV357*'Input|Fee Based|EGX'!AX359","v":0},{"$f":"SUM($AV357,$AX357:$AZ357)*'Input|Fee Based|EGX'!$AY359","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B360),\"\",'Input|Fee Based|EGX'!B360)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C360),\"\",'Input|Fee Based|EGX'!C360)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D360),\"\",'Input|Fee Based|EGX'!D360)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E360),\"\",'Input|Fee Based|EGX'!E360)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F360),\"\",'Input|Fee Based|EGX'!F360)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G360),\"\",'Input|Fee Based|EGX'!G360)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I360),\"\",'Input|Fee Based|EGX'!I360)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J358)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J360),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K358*'Input|Fee Based|EGX'!K360*'Input|Fee Based|EGX'!L360/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M360),\"\",'Input|Fee Based|EGX'!M360)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M358)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N360),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N358*'Input|Fee Based|EGX'!O360*'Input|Fee Based|EGX'!P360/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q360),\"\",'Input|Fee Based|EGX'!Q360)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P358)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R360),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q358*'Input|Fee Based|EGX'!S360*'Input|Fee Based|EGX'!T360/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V360),\"\",'Input|Fee Based|EGX'!$V360)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U358)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W360),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V358*'Input|Fee Based|EGX'!X360*'Input|Fee Based|EGX'!Y360/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V358*'Input|Fee Based|EGX'!X360*'Input|Fee Based|EGX'!Z360/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA360),\"\",'Input|Fee Based|EGX'!$AA360)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z358)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB360),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA358*'Input|Fee Based|EGX'!AC360*'Input|Fee Based|EGX'!AD360/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA358*'Input|Fee Based|EGX'!AC360*'Input|Fee Based|EGX'!AE360/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF360),\"\",'Input|Fee Based|EGX'!$AF360)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE358)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG360),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF358*'Input|Fee Based|EGX'!AH360*'Input|Fee Based|EGX'!AI360/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF358*'Input|Fee Based|EGX'!AH360*'Input|Fee Based|EGX'!AJ360/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK360),\"\",'Input|Fee Based|EGX'!$AK360)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ358)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL360),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK358*'Input|Fee Based|EGX'!AM360*'Input|Fee Based|EGX'!AN360/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK358*'Input|Fee Based|EGX'!AM360*'Input|Fee Based|EGX'!AO360/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ360*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR360*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS360*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT360*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV358*'Input|Fee Based|EGX'!AV360","v":0},{"$f":"$AV358*'Input|Fee Based|EGX'!AW360","v":0},{"$f":"$AV358*'Input|Fee Based|EGX'!AX360","v":0},{"$f":"SUM($AV358,$AX358:$AZ358)*'Input|Fee Based|EGX'!$AY360","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B361),\"\",'Input|Fee Based|EGX'!B361)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C361),\"\",'Input|Fee Based|EGX'!C361)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D361),\"\",'Input|Fee Based|EGX'!D361)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E361),\"\",'Input|Fee Based|EGX'!E361)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F361),\"\",'Input|Fee Based|EGX'!F361)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G361),\"\",'Input|Fee Based|EGX'!G361)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I361),\"\",'Input|Fee Based|EGX'!I361)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J359)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J361),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K359*'Input|Fee Based|EGX'!K361*'Input|Fee Based|EGX'!L361/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M361),\"\",'Input|Fee Based|EGX'!M361)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M359)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N361),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N359*'Input|Fee Based|EGX'!O361*'Input|Fee Based|EGX'!P361/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q361),\"\",'Input|Fee Based|EGX'!Q361)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P359)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R361),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q359*'Input|Fee Based|EGX'!S361*'Input|Fee Based|EGX'!T361/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V361),\"\",'Input|Fee Based|EGX'!$V361)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U359)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W361),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V359*'Input|Fee Based|EGX'!X361*'Input|Fee Based|EGX'!Y361/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V359*'Input|Fee Based|EGX'!X361*'Input|Fee Based|EGX'!Z361/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA361),\"\",'Input|Fee Based|EGX'!$AA361)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z359)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB361),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA359*'Input|Fee Based|EGX'!AC361*'Input|Fee Based|EGX'!AD361/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA359*'Input|Fee Based|EGX'!AC361*'Input|Fee Based|EGX'!AE361/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF361),\"\",'Input|Fee Based|EGX'!$AF361)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE359)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG361),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF359*'Input|Fee Based|EGX'!AH361*'Input|Fee Based|EGX'!AI361/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF359*'Input|Fee Based|EGX'!AH361*'Input|Fee Based|EGX'!AJ361/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK361),\"\",'Input|Fee Based|EGX'!$AK361)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ359)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL361),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK359*'Input|Fee Based|EGX'!AM361*'Input|Fee Based|EGX'!AN361/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK359*'Input|Fee Based|EGX'!AM361*'Input|Fee Based|EGX'!AO361/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ361*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR361*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS361*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT361*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV359*'Input|Fee Based|EGX'!AV361","v":0},{"$f":"$AV359*'Input|Fee Based|EGX'!AW361","v":0},{"$f":"$AV359*'Input|Fee Based|EGX'!AX361","v":0},{"$f":"SUM($AV359,$AX359:$AZ359)*'Input|Fee Based|EGX'!$AY361","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B362),\"\",'Input|Fee Based|EGX'!B362)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C362),\"\",'Input|Fee Based|EGX'!C362)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D362),\"\",'Input|Fee Based|EGX'!D362)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E362),\"\",'Input|Fee Based|EGX'!E362)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F362),\"\",'Input|Fee Based|EGX'!F362)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G362),\"\",'Input|Fee Based|EGX'!G362)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I362),\"\",'Input|Fee Based|EGX'!I362)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J360)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J362),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K360*'Input|Fee Based|EGX'!K362*'Input|Fee Based|EGX'!L362/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M362),\"\",'Input|Fee Based|EGX'!M362)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M360)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N362),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N360*'Input|Fee Based|EGX'!O362*'Input|Fee Based|EGX'!P362/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q362),\"\",'Input|Fee Based|EGX'!Q362)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P360)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R362),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q360*'Input|Fee Based|EGX'!S362*'Input|Fee Based|EGX'!T362/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V362),\"\",'Input|Fee Based|EGX'!$V362)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U360)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W362),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V360*'Input|Fee Based|EGX'!X362*'Input|Fee Based|EGX'!Y362/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V360*'Input|Fee Based|EGX'!X362*'Input|Fee Based|EGX'!Z362/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA362),\"\",'Input|Fee Based|EGX'!$AA362)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z360)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB362),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA360*'Input|Fee Based|EGX'!AC362*'Input|Fee Based|EGX'!AD362/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA360*'Input|Fee Based|EGX'!AC362*'Input|Fee Based|EGX'!AE362/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF362),\"\",'Input|Fee Based|EGX'!$AF362)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE360)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG362),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF360*'Input|Fee Based|EGX'!AH362*'Input|Fee Based|EGX'!AI362/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF360*'Input|Fee Based|EGX'!AH362*'Input|Fee Based|EGX'!AJ362/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK362),\"\",'Input|Fee Based|EGX'!$AK362)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ360)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL362),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK360*'Input|Fee Based|EGX'!AM362*'Input|Fee Based|EGX'!AN362/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK360*'Input|Fee Based|EGX'!AM362*'Input|Fee Based|EGX'!AO362/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ362*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR362*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS362*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT362*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV360*'Input|Fee Based|EGX'!AV362","v":0},{"$f":"$AV360*'Input|Fee Based|EGX'!AW362","v":0},{"$f":"$AV360*'Input|Fee Based|EGX'!AX362","v":0},{"$f":"SUM($AV360,$AX360:$AZ360)*'Input|Fee Based|EGX'!$AY362","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B363),\"\",'Input|Fee Based|EGX'!B363)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C363),\"\",'Input|Fee Based|EGX'!C363)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D363),\"\",'Input|Fee Based|EGX'!D363)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E363),\"\",'Input|Fee Based|EGX'!E363)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F363),\"\",'Input|Fee Based|EGX'!F363)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G363),\"\",'Input|Fee Based|EGX'!G363)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I363),\"\",'Input|Fee Based|EGX'!I363)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J361)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J363),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K361*'Input|Fee Based|EGX'!K363*'Input|Fee Based|EGX'!L363/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M363),\"\",'Input|Fee Based|EGX'!M363)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M361)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N363),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N361*'Input|Fee Based|EGX'!O363*'Input|Fee Based|EGX'!P363/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q363),\"\",'Input|Fee Based|EGX'!Q363)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P361)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R363),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q361*'Input|Fee Based|EGX'!S363*'Input|Fee Based|EGX'!T363/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V363),\"\",'Input|Fee Based|EGX'!$V363)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U361)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W363),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V361*'Input|Fee Based|EGX'!X363*'Input|Fee Based|EGX'!Y363/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V361*'Input|Fee Based|EGX'!X363*'Input|Fee Based|EGX'!Z363/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA363),\"\",'Input|Fee Based|EGX'!$AA363)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z361)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB363),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA361*'Input|Fee Based|EGX'!AC363*'Input|Fee Based|EGX'!AD363/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA361*'Input|Fee Based|EGX'!AC363*'Input|Fee Based|EGX'!AE363/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF363),\"\",'Input|Fee Based|EGX'!$AF363)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE361)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG363),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF361*'Input|Fee Based|EGX'!AH363*'Input|Fee Based|EGX'!AI363/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF361*'Input|Fee Based|EGX'!AH363*'Input|Fee Based|EGX'!AJ363/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK363),\"\",'Input|Fee Based|EGX'!$AK363)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ361)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL363),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK361*'Input|Fee Based|EGX'!AM363*'Input|Fee Based|EGX'!AN363/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK361*'Input|Fee Based|EGX'!AM363*'Input|Fee Based|EGX'!AO363/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ363*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR363*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS363*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT363*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV361*'Input|Fee Based|EGX'!AV363","v":0},{"$f":"$AV361*'Input|Fee Based|EGX'!AW363","v":0},{"$f":"$AV361*'Input|Fee Based|EGX'!AX363","v":0},{"$f":"SUM($AV361,$AX361:$AZ361)*'Input|Fee Based|EGX'!$AY363","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B364),\"\",'Input|Fee Based|EGX'!B364)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C364),\"\",'Input|Fee Based|EGX'!C364)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D364),\"\",'Input|Fee Based|EGX'!D364)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E364),\"\",'Input|Fee Based|EGX'!E364)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F364),\"\",'Input|Fee Based|EGX'!F364)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G364),\"\",'Input|Fee Based|EGX'!G364)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I364),\"\",'Input|Fee Based|EGX'!I364)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J362)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J364),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K362*'Input|Fee Based|EGX'!K364*'Input|Fee Based|EGX'!L364/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M364),\"\",'Input|Fee Based|EGX'!M364)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M362)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N364),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N362*'Input|Fee Based|EGX'!O364*'Input|Fee Based|EGX'!P364/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q364),\"\",'Input|Fee Based|EGX'!Q364)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P362)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R364),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q362*'Input|Fee Based|EGX'!S364*'Input|Fee Based|EGX'!T364/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V364),\"\",'Input|Fee Based|EGX'!$V364)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U362)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W364),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V362*'Input|Fee Based|EGX'!X364*'Input|Fee Based|EGX'!Y364/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V362*'Input|Fee Based|EGX'!X364*'Input|Fee Based|EGX'!Z364/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA364),\"\",'Input|Fee Based|EGX'!$AA364)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z362)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB364),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA362*'Input|Fee Based|EGX'!AC364*'Input|Fee Based|EGX'!AD364/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA362*'Input|Fee Based|EGX'!AC364*'Input|Fee Based|EGX'!AE364/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF364),\"\",'Input|Fee Based|EGX'!$AF364)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE362)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG364),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF362*'Input|Fee Based|EGX'!AH364*'Input|Fee Based|EGX'!AI364/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF362*'Input|Fee Based|EGX'!AH364*'Input|Fee Based|EGX'!AJ364/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK364),\"\",'Input|Fee Based|EGX'!$AK364)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ362)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL364),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK362*'Input|Fee Based|EGX'!AM364*'Input|Fee Based|EGX'!AN364/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK362*'Input|Fee Based|EGX'!AM364*'Input|Fee Based|EGX'!AO364/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ364*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR364*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS364*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT364*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV362*'Input|Fee Based|EGX'!AV364","v":0},{"$f":"$AV362*'Input|Fee Based|EGX'!AW364","v":0},{"$f":"$AV362*'Input|Fee Based|EGX'!AX364","v":0},{"$f":"SUM($AV362,$AX362:$AZ362)*'Input|Fee Based|EGX'!$AY364","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B365),\"\",'Input|Fee Based|EGX'!B365)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C365),\"\",'Input|Fee Based|EGX'!C365)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D365),\"\",'Input|Fee Based|EGX'!D365)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E365),\"\",'Input|Fee Based|EGX'!E365)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F365),\"\",'Input|Fee Based|EGX'!F365)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G365),\"\",'Input|Fee Based|EGX'!G365)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I365),\"\",'Input|Fee Based|EGX'!I365)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J363)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J365),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K363*'Input|Fee Based|EGX'!K365*'Input|Fee Based|EGX'!L365/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M365),\"\",'Input|Fee Based|EGX'!M365)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M363)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N365),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N363*'Input|Fee Based|EGX'!O365*'Input|Fee Based|EGX'!P365/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q365),\"\",'Input|Fee Based|EGX'!Q365)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P363)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R365),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q363*'Input|Fee Based|EGX'!S365*'Input|Fee Based|EGX'!T365/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V365),\"\",'Input|Fee Based|EGX'!$V365)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U363)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W365),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V363*'Input|Fee Based|EGX'!X365*'Input|Fee Based|EGX'!Y365/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V363*'Input|Fee Based|EGX'!X365*'Input|Fee Based|EGX'!Z365/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA365),\"\",'Input|Fee Based|EGX'!$AA365)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z363)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB365),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA363*'Input|Fee Based|EGX'!AC365*'Input|Fee Based|EGX'!AD365/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA363*'Input|Fee Based|EGX'!AC365*'Input|Fee Based|EGX'!AE365/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF365),\"\",'Input|Fee Based|EGX'!$AF365)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE363)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG365),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF363*'Input|Fee Based|EGX'!AH365*'Input|Fee Based|EGX'!AI365/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF363*'Input|Fee Based|EGX'!AH365*'Input|Fee Based|EGX'!AJ365/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK365),\"\",'Input|Fee Based|EGX'!$AK365)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ363)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL365),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK363*'Input|Fee Based|EGX'!AM365*'Input|Fee Based|EGX'!AN365/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK363*'Input|Fee Based|EGX'!AM365*'Input|Fee Based|EGX'!AO365/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ365*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR365*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS365*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT365*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV363*'Input|Fee Based|EGX'!AV365","v":0},{"$f":"$AV363*'Input|Fee Based|EGX'!AW365","v":0},{"$f":"$AV363*'Input|Fee Based|EGX'!AX365","v":0},{"$f":"SUM($AV363,$AX363:$AZ363)*'Input|Fee Based|EGX'!$AY365","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B366),\"\",'Input|Fee Based|EGX'!B366)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C366),\"\",'Input|Fee Based|EGX'!C366)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D366),\"\",'Input|Fee Based|EGX'!D366)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E366),\"\",'Input|Fee Based|EGX'!E366)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F366),\"\",'Input|Fee Based|EGX'!F366)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G366),\"\",'Input|Fee Based|EGX'!G366)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I366),\"\",'Input|Fee Based|EGX'!I366)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J364)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J366),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K364*'Input|Fee Based|EGX'!K366*'Input|Fee Based|EGX'!L366/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M366),\"\",'Input|Fee Based|EGX'!M366)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M364)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N366),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N364*'Input|Fee Based|EGX'!O366*'Input|Fee Based|EGX'!P366/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q366),\"\",'Input|Fee Based|EGX'!Q366)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P364)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R366),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q364*'Input|Fee Based|EGX'!S366*'Input|Fee Based|EGX'!T366/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V366),\"\",'Input|Fee Based|EGX'!$V366)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U364)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W366),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V364*'Input|Fee Based|EGX'!X366*'Input|Fee Based|EGX'!Y366/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V364*'Input|Fee Based|EGX'!X366*'Input|Fee Based|EGX'!Z366/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA366),\"\",'Input|Fee Based|EGX'!$AA366)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z364)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB366),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA364*'Input|Fee Based|EGX'!AC366*'Input|Fee Based|EGX'!AD366/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA364*'Input|Fee Based|EGX'!AC366*'Input|Fee Based|EGX'!AE366/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF366),\"\",'Input|Fee Based|EGX'!$AF366)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE364)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG366),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF364*'Input|Fee Based|EGX'!AH366*'Input|Fee Based|EGX'!AI366/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF364*'Input|Fee Based|EGX'!AH366*'Input|Fee Based|EGX'!AJ366/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK366),\"\",'Input|Fee Based|EGX'!$AK366)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ364)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL366),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK364*'Input|Fee Based|EGX'!AM366*'Input|Fee Based|EGX'!AN366/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK364*'Input|Fee Based|EGX'!AM366*'Input|Fee Based|EGX'!AO366/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ366*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR366*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS366*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT366*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV364*'Input|Fee Based|EGX'!AV366","v":0},{"$f":"$AV364*'Input|Fee Based|EGX'!AW366","v":0},{"$f":"$AV364*'Input|Fee Based|EGX'!AX366","v":0},{"$f":"SUM($AV364,$AX364:$AZ364)*'Input|Fee Based|EGX'!$AY366","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B367),\"\",'Input|Fee Based|EGX'!B367)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C367),\"\",'Input|Fee Based|EGX'!C367)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D367),\"\",'Input|Fee Based|EGX'!D367)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E367),\"\",'Input|Fee Based|EGX'!E367)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F367),\"\",'Input|Fee Based|EGX'!F367)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G367),\"\",'Input|Fee Based|EGX'!G367)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I367),\"\",'Input|Fee Based|EGX'!I367)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J365)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J367),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K365*'Input|Fee Based|EGX'!K367*'Input|Fee Based|EGX'!L367/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M367),\"\",'Input|Fee Based|EGX'!M367)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M365)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N367),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N365*'Input|Fee Based|EGX'!O367*'Input|Fee Based|EGX'!P367/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q367),\"\",'Input|Fee Based|EGX'!Q367)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P365)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R367),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q365*'Input|Fee Based|EGX'!S367*'Input|Fee Based|EGX'!T367/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V367),\"\",'Input|Fee Based|EGX'!$V367)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U365)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W367),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V365*'Input|Fee Based|EGX'!X367*'Input|Fee Based|EGX'!Y367/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V365*'Input|Fee Based|EGX'!X367*'Input|Fee Based|EGX'!Z367/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA367),\"\",'Input|Fee Based|EGX'!$AA367)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z365)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB367),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA365*'Input|Fee Based|EGX'!AC367*'Input|Fee Based|EGX'!AD367/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA365*'Input|Fee Based|EGX'!AC367*'Input|Fee Based|EGX'!AE367/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF367),\"\",'Input|Fee Based|EGX'!$AF367)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE365)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG367),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF365*'Input|Fee Based|EGX'!AH367*'Input|Fee Based|EGX'!AI367/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF365*'Input|Fee Based|EGX'!AH367*'Input|Fee Based|EGX'!AJ367/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK367),\"\",'Input|Fee Based|EGX'!$AK367)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ365)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL367),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK365*'Input|Fee Based|EGX'!AM367*'Input|Fee Based|EGX'!AN367/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK365*'Input|Fee Based|EGX'!AM367*'Input|Fee Based|EGX'!AO367/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ367*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR367*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS367*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT367*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV365*'Input|Fee Based|EGX'!AV367","v":0},{"$f":"$AV365*'Input|Fee Based|EGX'!AW367","v":0},{"$f":"$AV365*'Input|Fee Based|EGX'!AX367","v":0},{"$f":"SUM($AV365,$AX365:$AZ365)*'Input|Fee Based|EGX'!$AY367","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B368),\"\",'Input|Fee Based|EGX'!B368)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C368),\"\",'Input|Fee Based|EGX'!C368)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D368),\"\",'Input|Fee Based|EGX'!D368)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E368),\"\",'Input|Fee Based|EGX'!E368)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F368),\"\",'Input|Fee Based|EGX'!F368)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G368),\"\",'Input|Fee Based|EGX'!G368)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I368),\"\",'Input|Fee Based|EGX'!I368)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J366)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J368),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K366*'Input|Fee Based|EGX'!K368*'Input|Fee Based|EGX'!L368/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M368),\"\",'Input|Fee Based|EGX'!M368)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M366)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N368),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N366*'Input|Fee Based|EGX'!O368*'Input|Fee Based|EGX'!P368/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q368),\"\",'Input|Fee Based|EGX'!Q368)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P366)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R368),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q366*'Input|Fee Based|EGX'!S368*'Input|Fee Based|EGX'!T368/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V368),\"\",'Input|Fee Based|EGX'!$V368)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U366)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W368),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V366*'Input|Fee Based|EGX'!X368*'Input|Fee Based|EGX'!Y368/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V366*'Input|Fee Based|EGX'!X368*'Input|Fee Based|EGX'!Z368/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA368),\"\",'Input|Fee Based|EGX'!$AA368)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z366)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB368),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA366*'Input|Fee Based|EGX'!AC368*'Input|Fee Based|EGX'!AD368/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA366*'Input|Fee Based|EGX'!AC368*'Input|Fee Based|EGX'!AE368/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF368),\"\",'Input|Fee Based|EGX'!$AF368)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE366)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG368),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF366*'Input|Fee Based|EGX'!AH368*'Input|Fee Based|EGX'!AI368/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF366*'Input|Fee Based|EGX'!AH368*'Input|Fee Based|EGX'!AJ368/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK368),\"\",'Input|Fee Based|EGX'!$AK368)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ366)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL368),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK366*'Input|Fee Based|EGX'!AM368*'Input|Fee Based|EGX'!AN368/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK366*'Input|Fee Based|EGX'!AM368*'Input|Fee Based|EGX'!AO368/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ368*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR368*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS368*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT368*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV366*'Input|Fee Based|EGX'!AV368","v":0},{"$f":"$AV366*'Input|Fee Based|EGX'!AW368","v":0},{"$f":"$AV366*'Input|Fee Based|EGX'!AX368","v":0},{"$f":"SUM($AV366,$AX366:$AZ366)*'Input|Fee Based|EGX'!$AY368","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B369),\"\",'Input|Fee Based|EGX'!B369)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C369),\"\",'Input|Fee Based|EGX'!C369)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D369),\"\",'Input|Fee Based|EGX'!D369)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E369),\"\",'Input|Fee Based|EGX'!E369)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F369),\"\",'Input|Fee Based|EGX'!F369)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G369),\"\",'Input|Fee Based|EGX'!G369)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I369),\"\",'Input|Fee Based|EGX'!I369)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J367)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J369),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K367*'Input|Fee Based|EGX'!K369*'Input|Fee Based|EGX'!L369/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M369),\"\",'Input|Fee Based|EGX'!M369)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M367)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N369),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N367*'Input|Fee Based|EGX'!O369*'Input|Fee Based|EGX'!P369/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q369),\"\",'Input|Fee Based|EGX'!Q369)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P367)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R369),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q367*'Input|Fee Based|EGX'!S369*'Input|Fee Based|EGX'!T369/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V369),\"\",'Input|Fee Based|EGX'!$V369)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U367)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W369),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V367*'Input|Fee Based|EGX'!X369*'Input|Fee Based|EGX'!Y369/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V367*'Input|Fee Based|EGX'!X369*'Input|Fee Based|EGX'!Z369/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA369),\"\",'Input|Fee Based|EGX'!$AA369)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z367)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB369),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA367*'Input|Fee Based|EGX'!AC369*'Input|Fee Based|EGX'!AD369/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA367*'Input|Fee Based|EGX'!AC369*'Input|Fee Based|EGX'!AE369/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF369),\"\",'Input|Fee Based|EGX'!$AF369)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE367)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG369),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF367*'Input|Fee Based|EGX'!AH369*'Input|Fee Based|EGX'!AI369/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF367*'Input|Fee Based|EGX'!AH369*'Input|Fee Based|EGX'!AJ369/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK369),\"\",'Input|Fee Based|EGX'!$AK369)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ367)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL369),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK367*'Input|Fee Based|EGX'!AM369*'Input|Fee Based|EGX'!AN369/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK367*'Input|Fee Based|EGX'!AM369*'Input|Fee Based|EGX'!AO369/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ369*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR369*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS369*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT369*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV367*'Input|Fee Based|EGX'!AV369","v":0},{"$f":"$AV367*'Input|Fee Based|EGX'!AW369","v":0},{"$f":"$AV367*'Input|Fee Based|EGX'!AX369","v":0},{"$f":"SUM($AV367,$AX367:$AZ367)*'Input|Fee Based|EGX'!$AY369","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B370),\"\",'Input|Fee Based|EGX'!B370)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C370),\"\",'Input|Fee Based|EGX'!C370)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D370),\"\",'Input|Fee Based|EGX'!D370)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E370),\"\",'Input|Fee Based|EGX'!E370)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F370),\"\",'Input|Fee Based|EGX'!F370)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G370),\"\",'Input|Fee Based|EGX'!G370)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I370),\"\",'Input|Fee Based|EGX'!I370)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J368)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J370),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K368*'Input|Fee Based|EGX'!K370*'Input|Fee Based|EGX'!L370/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M370),\"\",'Input|Fee Based|EGX'!M370)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M368)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N370),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N368*'Input|Fee Based|EGX'!O370*'Input|Fee Based|EGX'!P370/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q370),\"\",'Input|Fee Based|EGX'!Q370)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P368)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R370),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q368*'Input|Fee Based|EGX'!S370*'Input|Fee Based|EGX'!T370/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V370),\"\",'Input|Fee Based|EGX'!$V370)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U368)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W370),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V368*'Input|Fee Based|EGX'!X370*'Input|Fee Based|EGX'!Y370/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V368*'Input|Fee Based|EGX'!X370*'Input|Fee Based|EGX'!Z370/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA370),\"\",'Input|Fee Based|EGX'!$AA370)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z368)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB370),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA368*'Input|Fee Based|EGX'!AC370*'Input|Fee Based|EGX'!AD370/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA368*'Input|Fee Based|EGX'!AC370*'Input|Fee Based|EGX'!AE370/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF370),\"\",'Input|Fee Based|EGX'!$AF370)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE368)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG370),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF368*'Input|Fee Based|EGX'!AH370*'Input|Fee Based|EGX'!AI370/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF368*'Input|Fee Based|EGX'!AH370*'Input|Fee Based|EGX'!AJ370/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK370),\"\",'Input|Fee Based|EGX'!$AK370)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ368)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL370),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK368*'Input|Fee Based|EGX'!AM370*'Input|Fee Based|EGX'!AN370/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK368*'Input|Fee Based|EGX'!AM370*'Input|Fee Based|EGX'!AO370/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ370*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR370*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS370*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT370*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV368*'Input|Fee Based|EGX'!AV370","v":0},{"$f":"$AV368*'Input|Fee Based|EGX'!AW370","v":0},{"$f":"$AV368*'Input|Fee Based|EGX'!AX370","v":0},{"$f":"SUM($AV368,$AX368:$AZ368)*'Input|Fee Based|EGX'!$AY370","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B371),\"\",'Input|Fee Based|EGX'!B371)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C371),\"\",'Input|Fee Based|EGX'!C371)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D371),\"\",'Input|Fee Based|EGX'!D371)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E371),\"\",'Input|Fee Based|EGX'!E371)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F371),\"\",'Input|Fee Based|EGX'!F371)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G371),\"\",'Input|Fee Based|EGX'!G371)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I371),\"\",'Input|Fee Based|EGX'!I371)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J369)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J371),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K369*'Input|Fee Based|EGX'!K371*'Input|Fee Based|EGX'!L371/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M371),\"\",'Input|Fee Based|EGX'!M371)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M369)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N371),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N369*'Input|Fee Based|EGX'!O371*'Input|Fee Based|EGX'!P371/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q371),\"\",'Input|Fee Based|EGX'!Q371)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P369)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R371),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q369*'Input|Fee Based|EGX'!S371*'Input|Fee Based|EGX'!T371/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V371),\"\",'Input|Fee Based|EGX'!$V371)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U369)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W371),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V369*'Input|Fee Based|EGX'!X371*'Input|Fee Based|EGX'!Y371/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V369*'Input|Fee Based|EGX'!X371*'Input|Fee Based|EGX'!Z371/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA371),\"\",'Input|Fee Based|EGX'!$AA371)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z369)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB371),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA369*'Input|Fee Based|EGX'!AC371*'Input|Fee Based|EGX'!AD371/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA369*'Input|Fee Based|EGX'!AC371*'Input|Fee Based|EGX'!AE371/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF371),\"\",'Input|Fee Based|EGX'!$AF371)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE369)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG371),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF369*'Input|Fee Based|EGX'!AH371*'Input|Fee Based|EGX'!AI371/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF369*'Input|Fee Based|EGX'!AH371*'Input|Fee Based|EGX'!AJ371/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK371),\"\",'Input|Fee Based|EGX'!$AK371)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ369)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL371),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK369*'Input|Fee Based|EGX'!AM371*'Input|Fee Based|EGX'!AN371/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK369*'Input|Fee Based|EGX'!AM371*'Input|Fee Based|EGX'!AO371/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ371*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR371*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS371*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT371*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV369*'Input|Fee Based|EGX'!AV371","v":0},{"$f":"$AV369*'Input|Fee Based|EGX'!AW371","v":0},{"$f":"$AV369*'Input|Fee Based|EGX'!AX371","v":0},{"$f":"SUM($AV369,$AX369:$AZ369)*'Input|Fee Based|EGX'!$AY371","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B372),\"\",'Input|Fee Based|EGX'!B372)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C372),\"\",'Input|Fee Based|EGX'!C372)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D372),\"\",'Input|Fee Based|EGX'!D372)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E372),\"\",'Input|Fee Based|EGX'!E372)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F372),\"\",'Input|Fee Based|EGX'!F372)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G372),\"\",'Input|Fee Based|EGX'!G372)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I372),\"\",'Input|Fee Based|EGX'!I372)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J370)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J372),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K370*'Input|Fee Based|EGX'!K372*'Input|Fee Based|EGX'!L372/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M372),\"\",'Input|Fee Based|EGX'!M372)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M370)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N372),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N370*'Input|Fee Based|EGX'!O372*'Input|Fee Based|EGX'!P372/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q372),\"\",'Input|Fee Based|EGX'!Q372)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P370)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R372),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q370*'Input|Fee Based|EGX'!S372*'Input|Fee Based|EGX'!T372/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V372),\"\",'Input|Fee Based|EGX'!$V372)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U370)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W372),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V370*'Input|Fee Based|EGX'!X372*'Input|Fee Based|EGX'!Y372/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V370*'Input|Fee Based|EGX'!X372*'Input|Fee Based|EGX'!Z372/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA372),\"\",'Input|Fee Based|EGX'!$AA372)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z370)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB372),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA370*'Input|Fee Based|EGX'!AC372*'Input|Fee Based|EGX'!AD372/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA370*'Input|Fee Based|EGX'!AC372*'Input|Fee Based|EGX'!AE372/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF372),\"\",'Input|Fee Based|EGX'!$AF372)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE370)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG372),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF370*'Input|Fee Based|EGX'!AH372*'Input|Fee Based|EGX'!AI372/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF370*'Input|Fee Based|EGX'!AH372*'Input|Fee Based|EGX'!AJ372/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK372),\"\",'Input|Fee Based|EGX'!$AK372)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ370)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL372),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK370*'Input|Fee Based|EGX'!AM372*'Input|Fee Based|EGX'!AN372/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK370*'Input|Fee Based|EGX'!AM372*'Input|Fee Based|EGX'!AO372/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ372*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR372*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS372*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT372*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV370*'Input|Fee Based|EGX'!AV372","v":0},{"$f":"$AV370*'Input|Fee Based|EGX'!AW372","v":0},{"$f":"$AV370*'Input|Fee Based|EGX'!AX372","v":0},{"$f":"SUM($AV370,$AX370:$AZ370)*'Input|Fee Based|EGX'!$AY372","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B373),\"\",'Input|Fee Based|EGX'!B373)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C373),\"\",'Input|Fee Based|EGX'!C373)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D373),\"\",'Input|Fee Based|EGX'!D373)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E373),\"\",'Input|Fee Based|EGX'!E373)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F373),\"\",'Input|Fee Based|EGX'!F373)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G373),\"\",'Input|Fee Based|EGX'!G373)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I373),\"\",'Input|Fee Based|EGX'!I373)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J371)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J373),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K371*'Input|Fee Based|EGX'!K373*'Input|Fee Based|EGX'!L373/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M373),\"\",'Input|Fee Based|EGX'!M373)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M371)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N373),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N371*'Input|Fee Based|EGX'!O373*'Input|Fee Based|EGX'!P373/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q373),\"\",'Input|Fee Based|EGX'!Q373)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P371)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R373),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q371*'Input|Fee Based|EGX'!S373*'Input|Fee Based|EGX'!T373/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V373),\"\",'Input|Fee Based|EGX'!$V373)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U371)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W373),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V371*'Input|Fee Based|EGX'!X373*'Input|Fee Based|EGX'!Y373/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V371*'Input|Fee Based|EGX'!X373*'Input|Fee Based|EGX'!Z373/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA373),\"\",'Input|Fee Based|EGX'!$AA373)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z371)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB373),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA371*'Input|Fee Based|EGX'!AC373*'Input|Fee Based|EGX'!AD373/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA371*'Input|Fee Based|EGX'!AC373*'Input|Fee Based|EGX'!AE373/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF373),\"\",'Input|Fee Based|EGX'!$AF373)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE371)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG373),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF371*'Input|Fee Based|EGX'!AH373*'Input|Fee Based|EGX'!AI373/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF371*'Input|Fee Based|EGX'!AH373*'Input|Fee Based|EGX'!AJ373/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK373),\"\",'Input|Fee Based|EGX'!$AK373)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ371)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL373),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK371*'Input|Fee Based|EGX'!AM373*'Input|Fee Based|EGX'!AN373/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK371*'Input|Fee Based|EGX'!AM373*'Input|Fee Based|EGX'!AO373/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ373*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR373*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS373*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT373*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV371*'Input|Fee Based|EGX'!AV373","v":0},{"$f":"$AV371*'Input|Fee Based|EGX'!AW373","v":0},{"$f":"$AV371*'Input|Fee Based|EGX'!AX373","v":0},{"$f":"SUM($AV371,$AX371:$AZ371)*'Input|Fee Based|EGX'!$AY373","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B374),\"\",'Input|Fee Based|EGX'!B374)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C374),\"\",'Input|Fee Based|EGX'!C374)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D374),\"\",'Input|Fee Based|EGX'!D374)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E374),\"\",'Input|Fee Based|EGX'!E374)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F374),\"\",'Input|Fee Based|EGX'!F374)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G374),\"\",'Input|Fee Based|EGX'!G374)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I374),\"\",'Input|Fee Based|EGX'!I374)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J372)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J374),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K372*'Input|Fee Based|EGX'!K374*'Input|Fee Based|EGX'!L374/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M374),\"\",'Input|Fee Based|EGX'!M374)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M372)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N374),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N372*'Input|Fee Based|EGX'!O374*'Input|Fee Based|EGX'!P374/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q374),\"\",'Input|Fee Based|EGX'!Q374)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P372)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R374),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q372*'Input|Fee Based|EGX'!S374*'Input|Fee Based|EGX'!T374/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V374),\"\",'Input|Fee Based|EGX'!$V374)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U372)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W374),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V372*'Input|Fee Based|EGX'!X374*'Input|Fee Based|EGX'!Y374/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V372*'Input|Fee Based|EGX'!X374*'Input|Fee Based|EGX'!Z374/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA374),\"\",'Input|Fee Based|EGX'!$AA374)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z372)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB374),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA372*'Input|Fee Based|EGX'!AC374*'Input|Fee Based|EGX'!AD374/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA372*'Input|Fee Based|EGX'!AC374*'Input|Fee Based|EGX'!AE374/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF374),\"\",'Input|Fee Based|EGX'!$AF374)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE372)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG374),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF372*'Input|Fee Based|EGX'!AH374*'Input|Fee Based|EGX'!AI374/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF372*'Input|Fee Based|EGX'!AH374*'Input|Fee Based|EGX'!AJ374/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK374),\"\",'Input|Fee Based|EGX'!$AK374)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ372)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL374),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK372*'Input|Fee Based|EGX'!AM374*'Input|Fee Based|EGX'!AN374/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK372*'Input|Fee Based|EGX'!AM374*'Input|Fee Based|EGX'!AO374/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ374*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR374*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS374*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT374*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV372*'Input|Fee Based|EGX'!AV374","v":0},{"$f":"$AV372*'Input|Fee Based|EGX'!AW374","v":0},{"$f":"$AV372*'Input|Fee Based|EGX'!AX374","v":0},{"$f":"SUM($AV372,$AX372:$AZ372)*'Input|Fee Based|EGX'!$AY374","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B375),\"\",'Input|Fee Based|EGX'!B375)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C375),\"\",'Input|Fee Based|EGX'!C375)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D375),\"\",'Input|Fee Based|EGX'!D375)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E375),\"\",'Input|Fee Based|EGX'!E375)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F375),\"\",'Input|Fee Based|EGX'!F375)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G375),\"\",'Input|Fee Based|EGX'!G375)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I375),\"\",'Input|Fee Based|EGX'!I375)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J373)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J375),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K373*'Input|Fee Based|EGX'!K375*'Input|Fee Based|EGX'!L375/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M375),\"\",'Input|Fee Based|EGX'!M375)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M373)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N375),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N373*'Input|Fee Based|EGX'!O375*'Input|Fee Based|EGX'!P375/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q375),\"\",'Input|Fee Based|EGX'!Q375)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P373)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R375),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q373*'Input|Fee Based|EGX'!S375*'Input|Fee Based|EGX'!T375/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V375),\"\",'Input|Fee Based|EGX'!$V375)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U373)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W375),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V373*'Input|Fee Based|EGX'!X375*'Input|Fee Based|EGX'!Y375/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V373*'Input|Fee Based|EGX'!X375*'Input|Fee Based|EGX'!Z375/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA375),\"\",'Input|Fee Based|EGX'!$AA375)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z373)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB375),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA373*'Input|Fee Based|EGX'!AC375*'Input|Fee Based|EGX'!AD375/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA373*'Input|Fee Based|EGX'!AC375*'Input|Fee Based|EGX'!AE375/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF375),\"\",'Input|Fee Based|EGX'!$AF375)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE373)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG375),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF373*'Input|Fee Based|EGX'!AH375*'Input|Fee Based|EGX'!AI375/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF373*'Input|Fee Based|EGX'!AH375*'Input|Fee Based|EGX'!AJ375/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK375),\"\",'Input|Fee Based|EGX'!$AK375)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ373)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL375),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK373*'Input|Fee Based|EGX'!AM375*'Input|Fee Based|EGX'!AN375/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK373*'Input|Fee Based|EGX'!AM375*'Input|Fee Based|EGX'!AO375/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ375*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR375*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS375*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT375*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV373*'Input|Fee Based|EGX'!AV375","v":0},{"$f":"$AV373*'Input|Fee Based|EGX'!AW375","v":0},{"$f":"$AV373*'Input|Fee Based|EGX'!AX375","v":0},{"$f":"SUM($AV373,$AX373:$AZ373)*'Input|Fee Based|EGX'!$AY375","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B376),\"\",'Input|Fee Based|EGX'!B376)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C376),\"\",'Input|Fee Based|EGX'!C376)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D376),\"\",'Input|Fee Based|EGX'!D376)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E376),\"\",'Input|Fee Based|EGX'!E376)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F376),\"\",'Input|Fee Based|EGX'!F376)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G376),\"\",'Input|Fee Based|EGX'!G376)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I376),\"\",'Input|Fee Based|EGX'!I376)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J374)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J376),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K374*'Input|Fee Based|EGX'!K376*'Input|Fee Based|EGX'!L376/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M376),\"\",'Input|Fee Based|EGX'!M376)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M374)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N376),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N374*'Input|Fee Based|EGX'!O376*'Input|Fee Based|EGX'!P376/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q376),\"\",'Input|Fee Based|EGX'!Q376)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P374)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R376),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q374*'Input|Fee Based|EGX'!S376*'Input|Fee Based|EGX'!T376/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V376),\"\",'Input|Fee Based|EGX'!$V376)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U374)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W376),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V374*'Input|Fee Based|EGX'!X376*'Input|Fee Based|EGX'!Y376/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V374*'Input|Fee Based|EGX'!X376*'Input|Fee Based|EGX'!Z376/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA376),\"\",'Input|Fee Based|EGX'!$AA376)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z374)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB376),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA374*'Input|Fee Based|EGX'!AC376*'Input|Fee Based|EGX'!AD376/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA374*'Input|Fee Based|EGX'!AC376*'Input|Fee Based|EGX'!AE376/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF376),\"\",'Input|Fee Based|EGX'!$AF376)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE374)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG376),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF374*'Input|Fee Based|EGX'!AH376*'Input|Fee Based|EGX'!AI376/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF374*'Input|Fee Based|EGX'!AH376*'Input|Fee Based|EGX'!AJ376/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK376),\"\",'Input|Fee Based|EGX'!$AK376)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ374)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL376),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK374*'Input|Fee Based|EGX'!AM376*'Input|Fee Based|EGX'!AN376/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK374*'Input|Fee Based|EGX'!AM376*'Input|Fee Based|EGX'!AO376/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ376*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR376*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS376*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT376*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV374*'Input|Fee Based|EGX'!AV376","v":0},{"$f":"$AV374*'Input|Fee Based|EGX'!AW376","v":0},{"$f":"$AV374*'Input|Fee Based|EGX'!AX376","v":0},{"$f":"SUM($AV374,$AX374:$AZ374)*'Input|Fee Based|EGX'!$AY376","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B377),\"\",'Input|Fee Based|EGX'!B377)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C377),\"\",'Input|Fee Based|EGX'!C377)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D377),\"\",'Input|Fee Based|EGX'!D377)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E377),\"\",'Input|Fee Based|EGX'!E377)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F377),\"\",'Input|Fee Based|EGX'!F377)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G377),\"\",'Input|Fee Based|EGX'!G377)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I377),\"\",'Input|Fee Based|EGX'!I377)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J375)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J377),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K375*'Input|Fee Based|EGX'!K377*'Input|Fee Based|EGX'!L377/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M377),\"\",'Input|Fee Based|EGX'!M377)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M375)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N377),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N375*'Input|Fee Based|EGX'!O377*'Input|Fee Based|EGX'!P377/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q377),\"\",'Input|Fee Based|EGX'!Q377)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P375)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R377),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q375*'Input|Fee Based|EGX'!S377*'Input|Fee Based|EGX'!T377/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V377),\"\",'Input|Fee Based|EGX'!$V377)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U375)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W377),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V375*'Input|Fee Based|EGX'!X377*'Input|Fee Based|EGX'!Y377/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V375*'Input|Fee Based|EGX'!X377*'Input|Fee Based|EGX'!Z377/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA377),\"\",'Input|Fee Based|EGX'!$AA377)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z375)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB377),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA375*'Input|Fee Based|EGX'!AC377*'Input|Fee Based|EGX'!AD377/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA375*'Input|Fee Based|EGX'!AC377*'Input|Fee Based|EGX'!AE377/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF377),\"\",'Input|Fee Based|EGX'!$AF377)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE375)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG377),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF375*'Input|Fee Based|EGX'!AH377*'Input|Fee Based|EGX'!AI377/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF375*'Input|Fee Based|EGX'!AH377*'Input|Fee Based|EGX'!AJ377/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK377),\"\",'Input|Fee Based|EGX'!$AK377)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ375)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL377),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK375*'Input|Fee Based|EGX'!AM377*'Input|Fee Based|EGX'!AN377/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK375*'Input|Fee Based|EGX'!AM377*'Input|Fee Based|EGX'!AO377/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ377*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR377*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS377*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT377*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV375*'Input|Fee Based|EGX'!AV377","v":0},{"$f":"$AV375*'Input|Fee Based|EGX'!AW377","v":0},{"$f":"$AV375*'Input|Fee Based|EGX'!AX377","v":0},{"$f":"SUM($AV375,$AX375:$AZ375)*'Input|Fee Based|EGX'!$AY377","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B378),\"\",'Input|Fee Based|EGX'!B378)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C378),\"\",'Input|Fee Based|EGX'!C378)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D378),\"\",'Input|Fee Based|EGX'!D378)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E378),\"\",'Input|Fee Based|EGX'!E378)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F378),\"\",'Input|Fee Based|EGX'!F378)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G378),\"\",'Input|Fee Based|EGX'!G378)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I378),\"\",'Input|Fee Based|EGX'!I378)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J376)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J378),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K376*'Input|Fee Based|EGX'!K378*'Input|Fee Based|EGX'!L378/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M378),\"\",'Input|Fee Based|EGX'!M378)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M376)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N378),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N376*'Input|Fee Based|EGX'!O378*'Input|Fee Based|EGX'!P378/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q378),\"\",'Input|Fee Based|EGX'!Q378)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P376)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R378),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q376*'Input|Fee Based|EGX'!S378*'Input|Fee Based|EGX'!T378/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V378),\"\",'Input|Fee Based|EGX'!$V378)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U376)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W378),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V376*'Input|Fee Based|EGX'!X378*'Input|Fee Based|EGX'!Y378/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V376*'Input|Fee Based|EGX'!X378*'Input|Fee Based|EGX'!Z378/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA378),\"\",'Input|Fee Based|EGX'!$AA378)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z376)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB378),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA376*'Input|Fee Based|EGX'!AC378*'Input|Fee Based|EGX'!AD378/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA376*'Input|Fee Based|EGX'!AC378*'Input|Fee Based|EGX'!AE378/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF378),\"\",'Input|Fee Based|EGX'!$AF378)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE376)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG378),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF376*'Input|Fee Based|EGX'!AH378*'Input|Fee Based|EGX'!AI378/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF376*'Input|Fee Based|EGX'!AH378*'Input|Fee Based|EGX'!AJ378/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK378),\"\",'Input|Fee Based|EGX'!$AK378)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ376)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL378),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK376*'Input|Fee Based|EGX'!AM378*'Input|Fee Based|EGX'!AN378/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK376*'Input|Fee Based|EGX'!AM378*'Input|Fee Based|EGX'!AO378/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ378*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR378*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS378*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT378*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV376*'Input|Fee Based|EGX'!AV378","v":0},{"$f":"$AV376*'Input|Fee Based|EGX'!AW378","v":0},{"$f":"$AV376*'Input|Fee Based|EGX'!AX378","v":0},{"$f":"SUM($AV376,$AX376:$AZ376)*'Input|Fee Based|EGX'!$AY378","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B379),\"\",'Input|Fee Based|EGX'!B379)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C379),\"\",'Input|Fee Based|EGX'!C379)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D379),\"\",'Input|Fee Based|EGX'!D379)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E379),\"\",'Input|Fee Based|EGX'!E379)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F379),\"\",'Input|Fee Based|EGX'!F379)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G379),\"\",'Input|Fee Based|EGX'!G379)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I379),\"\",'Input|Fee Based|EGX'!I379)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J377)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J379),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K377*'Input|Fee Based|EGX'!K379*'Input|Fee Based|EGX'!L379/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M379),\"\",'Input|Fee Based|EGX'!M379)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M377)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N379),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N377*'Input|Fee Based|EGX'!O379*'Input|Fee Based|EGX'!P379/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q379),\"\",'Input|Fee Based|EGX'!Q379)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P377)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R379),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q377*'Input|Fee Based|EGX'!S379*'Input|Fee Based|EGX'!T379/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V379),\"\",'Input|Fee Based|EGX'!$V379)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U377)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W379),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V377*'Input|Fee Based|EGX'!X379*'Input|Fee Based|EGX'!Y379/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V377*'Input|Fee Based|EGX'!X379*'Input|Fee Based|EGX'!Z379/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA379),\"\",'Input|Fee Based|EGX'!$AA379)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z377)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB379),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA377*'Input|Fee Based|EGX'!AC379*'Input|Fee Based|EGX'!AD379/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA377*'Input|Fee Based|EGX'!AC379*'Input|Fee Based|EGX'!AE379/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF379),\"\",'Input|Fee Based|EGX'!$AF379)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE377)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG379),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF377*'Input|Fee Based|EGX'!AH379*'Input|Fee Based|EGX'!AI379/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF377*'Input|Fee Based|EGX'!AH379*'Input|Fee Based|EGX'!AJ379/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK379),\"\",'Input|Fee Based|EGX'!$AK379)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ377)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL379),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK377*'Input|Fee Based|EGX'!AM379*'Input|Fee Based|EGX'!AN379/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK377*'Input|Fee Based|EGX'!AM379*'Input|Fee Based|EGX'!AO379/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ379*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR379*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS379*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT379*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV377*'Input|Fee Based|EGX'!AV379","v":0},{"$f":"$AV377*'Input|Fee Based|EGX'!AW379","v":0},{"$f":"$AV377*'Input|Fee Based|EGX'!AX379","v":0},{"$f":"SUM($AV377,$AX377:$AZ377)*'Input|Fee Based|EGX'!$AY379","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B380),\"\",'Input|Fee Based|EGX'!B380)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C380),\"\",'Input|Fee Based|EGX'!C380)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D380),\"\",'Input|Fee Based|EGX'!D380)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E380),\"\",'Input|Fee Based|EGX'!E380)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F380),\"\",'Input|Fee Based|EGX'!F380)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G380),\"\",'Input|Fee Based|EGX'!G380)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I380),\"\",'Input|Fee Based|EGX'!I380)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J378)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J380),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K378*'Input|Fee Based|EGX'!K380*'Input|Fee Based|EGX'!L380/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M380),\"\",'Input|Fee Based|EGX'!M380)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M378)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N380),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N378*'Input|Fee Based|EGX'!O380*'Input|Fee Based|EGX'!P380/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q380),\"\",'Input|Fee Based|EGX'!Q380)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P378)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R380),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q378*'Input|Fee Based|EGX'!S380*'Input|Fee Based|EGX'!T380/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V380),\"\",'Input|Fee Based|EGX'!$V380)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U378)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W380),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V378*'Input|Fee Based|EGX'!X380*'Input|Fee Based|EGX'!Y380/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V378*'Input|Fee Based|EGX'!X380*'Input|Fee Based|EGX'!Z380/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA380),\"\",'Input|Fee Based|EGX'!$AA380)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z378)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB380),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA378*'Input|Fee Based|EGX'!AC380*'Input|Fee Based|EGX'!AD380/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA378*'Input|Fee Based|EGX'!AC380*'Input|Fee Based|EGX'!AE380/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF380),\"\",'Input|Fee Based|EGX'!$AF380)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE378)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG380),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF378*'Input|Fee Based|EGX'!AH380*'Input|Fee Based|EGX'!AI380/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF378*'Input|Fee Based|EGX'!AH380*'Input|Fee Based|EGX'!AJ380/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK380),\"\",'Input|Fee Based|EGX'!$AK380)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ378)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL380),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK378*'Input|Fee Based|EGX'!AM380*'Input|Fee Based|EGX'!AN380/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK378*'Input|Fee Based|EGX'!AM380*'Input|Fee Based|EGX'!AO380/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ380*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR380*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS380*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT380*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV378*'Input|Fee Based|EGX'!AV380","v":0},{"$f":"$AV378*'Input|Fee Based|EGX'!AW380","v":0},{"$f":"$AV378*'Input|Fee Based|EGX'!AX380","v":0},{"$f":"SUM($AV378,$AX378:$AZ378)*'Input|Fee Based|EGX'!$AY380","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B381),\"\",'Input|Fee Based|EGX'!B381)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C381),\"\",'Input|Fee Based|EGX'!C381)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D381),\"\",'Input|Fee Based|EGX'!D381)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E381),\"\",'Input|Fee Based|EGX'!E381)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F381),\"\",'Input|Fee Based|EGX'!F381)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G381),\"\",'Input|Fee Based|EGX'!G381)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I381),\"\",'Input|Fee Based|EGX'!I381)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J379)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J381),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K379*'Input|Fee Based|EGX'!K381*'Input|Fee Based|EGX'!L381/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M381),\"\",'Input|Fee Based|EGX'!M381)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M379)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N381),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N379*'Input|Fee Based|EGX'!O381*'Input|Fee Based|EGX'!P381/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q381),\"\",'Input|Fee Based|EGX'!Q381)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P379)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R381),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q379*'Input|Fee Based|EGX'!S381*'Input|Fee Based|EGX'!T381/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V381),\"\",'Input|Fee Based|EGX'!$V381)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U379)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W381),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V379*'Input|Fee Based|EGX'!X381*'Input|Fee Based|EGX'!Y381/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V379*'Input|Fee Based|EGX'!X381*'Input|Fee Based|EGX'!Z381/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA381),\"\",'Input|Fee Based|EGX'!$AA381)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z379)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB381),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA379*'Input|Fee Based|EGX'!AC381*'Input|Fee Based|EGX'!AD381/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA379*'Input|Fee Based|EGX'!AC381*'Input|Fee Based|EGX'!AE381/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF381),\"\",'Input|Fee Based|EGX'!$AF381)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE379)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG381),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF379*'Input|Fee Based|EGX'!AH381*'Input|Fee Based|EGX'!AI381/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF379*'Input|Fee Based|EGX'!AH381*'Input|Fee Based|EGX'!AJ381/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK381),\"\",'Input|Fee Based|EGX'!$AK381)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ379)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL381),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK379*'Input|Fee Based|EGX'!AM381*'Input|Fee Based|EGX'!AN381/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK379*'Input|Fee Based|EGX'!AM381*'Input|Fee Based|EGX'!AO381/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ381*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR381*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS381*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT381*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV379*'Input|Fee Based|EGX'!AV381","v":0},{"$f":"$AV379*'Input|Fee Based|EGX'!AW381","v":0},{"$f":"$AV379*'Input|Fee Based|EGX'!AX381","v":0},{"$f":"SUM($AV379,$AX379:$AZ379)*'Input|Fee Based|EGX'!$AY381","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B382),\"\",'Input|Fee Based|EGX'!B382)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C382),\"\",'Input|Fee Based|EGX'!C382)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D382),\"\",'Input|Fee Based|EGX'!D382)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E382),\"\",'Input|Fee Based|EGX'!E382)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F382),\"\",'Input|Fee Based|EGX'!F382)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G382),\"\",'Input|Fee Based|EGX'!G382)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I382),\"\",'Input|Fee Based|EGX'!I382)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J380)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J382),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K380*'Input|Fee Based|EGX'!K382*'Input|Fee Based|EGX'!L382/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M382),\"\",'Input|Fee Based|EGX'!M382)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M380)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N382),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N380*'Input|Fee Based|EGX'!O382*'Input|Fee Based|EGX'!P382/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q382),\"\",'Input|Fee Based|EGX'!Q382)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P380)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R382),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q380*'Input|Fee Based|EGX'!S382*'Input|Fee Based|EGX'!T382/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V382),\"\",'Input|Fee Based|EGX'!$V382)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U380)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W382),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V380*'Input|Fee Based|EGX'!X382*'Input|Fee Based|EGX'!Y382/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V380*'Input|Fee Based|EGX'!X382*'Input|Fee Based|EGX'!Z382/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA382),\"\",'Input|Fee Based|EGX'!$AA382)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z380)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB382),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA380*'Input|Fee Based|EGX'!AC382*'Input|Fee Based|EGX'!AD382/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA380*'Input|Fee Based|EGX'!AC382*'Input|Fee Based|EGX'!AE382/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF382),\"\",'Input|Fee Based|EGX'!$AF382)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE380)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG382),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF380*'Input|Fee Based|EGX'!AH382*'Input|Fee Based|EGX'!AI382/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF380*'Input|Fee Based|EGX'!AH382*'Input|Fee Based|EGX'!AJ382/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK382),\"\",'Input|Fee Based|EGX'!$AK382)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ380)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL382),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK380*'Input|Fee Based|EGX'!AM382*'Input|Fee Based|EGX'!AN382/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK380*'Input|Fee Based|EGX'!AM382*'Input|Fee Based|EGX'!AO382/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ382*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR382*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS382*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT382*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV380*'Input|Fee Based|EGX'!AV382","v":0},{"$f":"$AV380*'Input|Fee Based|EGX'!AW382","v":0},{"$f":"$AV380*'Input|Fee Based|EGX'!AX382","v":0},{"$f":"SUM($AV380,$AX380:$AZ380)*'Input|Fee Based|EGX'!$AY382","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B383),\"\",'Input|Fee Based|EGX'!B383)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C383),\"\",'Input|Fee Based|EGX'!C383)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D383),\"\",'Input|Fee Based|EGX'!D383)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E383),\"\",'Input|Fee Based|EGX'!E383)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F383),\"\",'Input|Fee Based|EGX'!F383)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G383),\"\",'Input|Fee Based|EGX'!G383)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I383),\"\",'Input|Fee Based|EGX'!I383)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J381)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J383),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K381*'Input|Fee Based|EGX'!K383*'Input|Fee Based|EGX'!L383/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M383),\"\",'Input|Fee Based|EGX'!M383)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M381)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N383),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N381*'Input|Fee Based|EGX'!O383*'Input|Fee Based|EGX'!P383/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q383),\"\",'Input|Fee Based|EGX'!Q383)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P381)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R383),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q381*'Input|Fee Based|EGX'!S383*'Input|Fee Based|EGX'!T383/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V383),\"\",'Input|Fee Based|EGX'!$V383)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U381)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W383),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V381*'Input|Fee Based|EGX'!X383*'Input|Fee Based|EGX'!Y383/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V381*'Input|Fee Based|EGX'!X383*'Input|Fee Based|EGX'!Z383/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA383),\"\",'Input|Fee Based|EGX'!$AA383)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z381)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB383),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA381*'Input|Fee Based|EGX'!AC383*'Input|Fee Based|EGX'!AD383/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA381*'Input|Fee Based|EGX'!AC383*'Input|Fee Based|EGX'!AE383/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF383),\"\",'Input|Fee Based|EGX'!$AF383)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE381)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG383),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF381*'Input|Fee Based|EGX'!AH383*'Input|Fee Based|EGX'!AI383/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF381*'Input|Fee Based|EGX'!AH383*'Input|Fee Based|EGX'!AJ383/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK383),\"\",'Input|Fee Based|EGX'!$AK383)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ381)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL383),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK381*'Input|Fee Based|EGX'!AM383*'Input|Fee Based|EGX'!AN383/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK381*'Input|Fee Based|EGX'!AM383*'Input|Fee Based|EGX'!AO383/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ383*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR383*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS383*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT383*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV381*'Input|Fee Based|EGX'!AV383","v":0},{"$f":"$AV381*'Input|Fee Based|EGX'!AW383","v":0},{"$f":"$AV381*'Input|Fee Based|EGX'!AX383","v":0},{"$f":"SUM($AV381,$AX381:$AZ381)*'Input|Fee Based|EGX'!$AY383","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B384),\"\",'Input|Fee Based|EGX'!B384)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C384),\"\",'Input|Fee Based|EGX'!C384)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D384),\"\",'Input|Fee Based|EGX'!D384)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E384),\"\",'Input|Fee Based|EGX'!E384)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F384),\"\",'Input|Fee Based|EGX'!F384)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G384),\"\",'Input|Fee Based|EGX'!G384)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I384),\"\",'Input|Fee Based|EGX'!I384)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J382)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J384),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K382*'Input|Fee Based|EGX'!K384*'Input|Fee Based|EGX'!L384/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M384),\"\",'Input|Fee Based|EGX'!M384)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M382)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N384),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N382*'Input|Fee Based|EGX'!O384*'Input|Fee Based|EGX'!P384/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q384),\"\",'Input|Fee Based|EGX'!Q384)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P382)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R384),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q382*'Input|Fee Based|EGX'!S384*'Input|Fee Based|EGX'!T384/'Input|Setup'!$E$19,0)","v":0},{"$f":"L382+O382+R382","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V384),\"\",'Input|Fee Based|EGX'!$V384)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U382)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W384),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V382*'Input|Fee Based|EGX'!X384*'Input|Fee Based|EGX'!Y384/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V382*'Input|Fee Based|EGX'!X384*'Input|Fee Based|EGX'!Z384/'Input|Setup'!$E$19,0)","v":0},{"$f":"W382+X382","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA384),\"\",'Input|Fee Based|EGX'!$AA384)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z382)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB384),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA382*'Input|Fee Based|EGX'!AC384*'Input|Fee Based|EGX'!AD384/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA382*'Input|Fee Based|EGX'!AC384*'Input|Fee Based|EGX'!AE384/'Input|Setup'!$E$19,0)","v":0},{"$f":"AB382+AC382","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF384),\"\",'Input|Fee Based|EGX'!$AF384)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE382)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG384),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF382*'Input|Fee Based|EGX'!AH384*'Input|Fee Based|EGX'!AI384/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF382*'Input|Fee Based|EGX'!AH384*'Input|Fee Based|EGX'!AJ384/'Input|Setup'!$E$19,0)","v":0},{"$f":"AG382+AH382","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK384),\"\",'Input|Fee Based|EGX'!$AK384)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ382)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL384),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK382*'Input|Fee Based|EGX'!AM384*'Input|Fee Based|EGX'!AN384/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK382*'Input|Fee Based|EGX'!AM384*'Input|Fee Based|EGX'!AO384/'Input|Setup'!$E$19,0)","v":0},{"$f":"AL382+AM382","v":0},{"$f":"Y382+AD382+AI382+AN382","v":0},0,{"$f":"'Input|Fee Based|EGX'!AQ384*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR384*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS384*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT384*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV382*'Input|Fee Based|EGX'!AV384","v":0},{"$f":"$AV382*'Input|Fee Based|EGX'!AW384","v":0},{"$f":"$AV382*'Input|Fee Based|EGX'!AX384","v":0},{"$f":"SUM($AV382,$AX382:$AZ382)*'Input|Fee Based|EGX'!$AY384","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B385),\"\",'Input|Fee Based|EGX'!B385)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C385),\"\",'Input|Fee Based|EGX'!C385)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D385),\"\",'Input|Fee Based|EGX'!D385)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E385),\"\",'Input|Fee Based|EGX'!E385)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F385),\"\",'Input|Fee Based|EGX'!F385)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G385),\"\",'Input|Fee Based|EGX'!G385)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I385),\"\",'Input|Fee Based|EGX'!I385)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J383)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J385),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K383*'Input|Fee Based|EGX'!K385*'Input|Fee Based|EGX'!L385/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M385),\"\",'Input|Fee Based|EGX'!M385)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M383)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N385),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N383*'Input|Fee Based|EGX'!O385*'Input|Fee Based|EGX'!P385/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q385),\"\",'Input|Fee Based|EGX'!Q385)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P383)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R385),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q383*'Input|Fee Based|EGX'!S385*'Input|Fee Based|EGX'!T385/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V385),\"\",'Input|Fee Based|EGX'!$V385)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U383)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W385),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V383*'Input|Fee Based|EGX'!X385*'Input|Fee Based|EGX'!Y385/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V383*'Input|Fee Based|EGX'!X385*'Input|Fee Based|EGX'!Z385/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA385),\"\",'Input|Fee Based|EGX'!$AA385)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z383)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB385),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA383*'Input|Fee Based|EGX'!AC385*'Input|Fee Based|EGX'!AD385/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA383*'Input|Fee Based|EGX'!AC385*'Input|Fee Based|EGX'!AE385/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF385),\"\",'Input|Fee Based|EGX'!$AF385)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE383)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG385),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF383*'Input|Fee Based|EGX'!AH385*'Input|Fee Based|EGX'!AI385/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF383*'Input|Fee Based|EGX'!AH385*'Input|Fee Based|EGX'!AJ385/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK385),\"\",'Input|Fee Based|EGX'!$AK385)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ383)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL385),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK383*'Input|Fee Based|EGX'!AM385*'Input|Fee Based|EGX'!AN385/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK383*'Input|Fee Based|EGX'!AM385*'Input|Fee Based|EGX'!AO385/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ385*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR385*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS385*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT385*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV383*'Input|Fee Based|EGX'!AV385","v":0},{"$f":"$AV383*'Input|Fee Based|EGX'!AW385","v":0},{"$f":"$AV383*'Input|Fee Based|EGX'!AX385","v":0},{"$f":"SUM($AV383,$AX383:$AZ383)*'Input|Fee Based|EGX'!$AY385","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B386),\"\",'Input|Fee Based|EGX'!B386)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C386),\"\",'Input|Fee Based|EGX'!C386)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D386),\"\",'Input|Fee Based|EGX'!D386)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E386),\"\",'Input|Fee Based|EGX'!E386)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F386),\"\",'Input|Fee Based|EGX'!F386)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G386),\"\",'Input|Fee Based|EGX'!G386)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I386),\"\",'Input|Fee Based|EGX'!I386)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J384)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J386),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K384*'Input|Fee Based|EGX'!K386*'Input|Fee Based|EGX'!L386/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M386),\"\",'Input|Fee Based|EGX'!M386)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M384)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N386),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N384*'Input|Fee Based|EGX'!O386*'Input|Fee Based|EGX'!P386/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q386),\"\",'Input|Fee Based|EGX'!Q386)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P384)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R386),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q384*'Input|Fee Based|EGX'!S386*'Input|Fee Based|EGX'!T386/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V386),\"\",'Input|Fee Based|EGX'!$V386)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U384)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W386),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V384*'Input|Fee Based|EGX'!X386*'Input|Fee Based|EGX'!Y386/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V384*'Input|Fee Based|EGX'!X386*'Input|Fee Based|EGX'!Z386/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA386),\"\",'Input|Fee Based|EGX'!$AA386)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z384)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB386),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA384*'Input|Fee Based|EGX'!AC386*'Input|Fee Based|EGX'!AD386/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA384*'Input|Fee Based|EGX'!AC386*'Input|Fee Based|EGX'!AE386/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF386),\"\",'Input|Fee Based|EGX'!$AF386)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE384)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG386),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF384*'Input|Fee Based|EGX'!AH386*'Input|Fee Based|EGX'!AI386/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF384*'Input|Fee Based|EGX'!AH386*'Input|Fee Based|EGX'!AJ386/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK386),\"\",'Input|Fee Based|EGX'!$AK386)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ384)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL386),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK384*'Input|Fee Based|EGX'!AM386*'Input|Fee Based|EGX'!AN386/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK384*'Input|Fee Based|EGX'!AM386*'Input|Fee Based|EGX'!AO386/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ386*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR386*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS386*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT386*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV384*'Input|Fee Based|EGX'!AV386","v":0},{"$f":"$AV384*'Input|Fee Based|EGX'!AW386","v":0},{"$f":"$AV384*'Input|Fee Based|EGX'!AX386","v":0},{"$f":"SUM($AV384,$AX384:$AZ384)*'Input|Fee Based|EGX'!$AY386","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B387),\"\",'Input|Fee Based|EGX'!B387)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C387),\"\",'Input|Fee Based|EGX'!C387)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D387),\"\",'Input|Fee Based|EGX'!D387)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E387),\"\",'Input|Fee Based|EGX'!E387)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F387),\"\",'Input|Fee Based|EGX'!F387)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G387),\"\",'Input|Fee Based|EGX'!G387)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I387),\"\",'Input|Fee Based|EGX'!I387)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J385)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J387),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K385*'Input|Fee Based|EGX'!K387*'Input|Fee Based|EGX'!L387/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M387),\"\",'Input|Fee Based|EGX'!M387)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M385)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N387),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N385*'Input|Fee Based|EGX'!O387*'Input|Fee Based|EGX'!P387/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q387),\"\",'Input|Fee Based|EGX'!Q387)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P385)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R387),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q385*'Input|Fee Based|EGX'!S387*'Input|Fee Based|EGX'!T387/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V387),\"\",'Input|Fee Based|EGX'!$V387)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U385)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W387),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V385*'Input|Fee Based|EGX'!X387*'Input|Fee Based|EGX'!Y387/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V385*'Input|Fee Based|EGX'!X387*'Input|Fee Based|EGX'!Z387/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA387),\"\",'Input|Fee Based|EGX'!$AA387)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z385)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB387),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA385*'Input|Fee Based|EGX'!AC387*'Input|Fee Based|EGX'!AD387/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA385*'Input|Fee Based|EGX'!AC387*'Input|Fee Based|EGX'!AE387/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF387),\"\",'Input|Fee Based|EGX'!$AF387)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE385)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG387),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF385*'Input|Fee Based|EGX'!AH387*'Input|Fee Based|EGX'!AI387/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF385*'Input|Fee Based|EGX'!AH387*'Input|Fee Based|EGX'!AJ387/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK387),\"\",'Input|Fee Based|EGX'!$AK387)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ385)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL387),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK385*'Input|Fee Based|EGX'!AM387*'Input|Fee Based|EGX'!AN387/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK385*'Input|Fee Based|EGX'!AM387*'Input|Fee Based|EGX'!AO387/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ387*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR387*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS387*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT387*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV385*'Input|Fee Based|EGX'!AV387","v":0},{"$f":"$AV385*'Input|Fee Based|EGX'!AW387","v":0},{"$f":"$AV385*'Input|Fee Based|EGX'!AX387","v":0},{"$f":"SUM($AV385,$AX385:$AZ385)*'Input|Fee Based|EGX'!$AY387","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B388),\"\",'Input|Fee Based|EGX'!B388)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C388),\"\",'Input|Fee Based|EGX'!C388)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D388),\"\",'Input|Fee Based|EGX'!D388)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E388),\"\",'Input|Fee Based|EGX'!E388)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F388),\"\",'Input|Fee Based|EGX'!F388)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G388),\"\",'Input|Fee Based|EGX'!G388)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I388),\"\",'Input|Fee Based|EGX'!I388)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J386)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J388),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K386*'Input|Fee Based|EGX'!K388*'Input|Fee Based|EGX'!L388/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M388),\"\",'Input|Fee Based|EGX'!M388)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M386)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N388),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N386*'Input|Fee Based|EGX'!O388*'Input|Fee Based|EGX'!P388/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q388),\"\",'Input|Fee Based|EGX'!Q388)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P386)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R388),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q386*'Input|Fee Based|EGX'!S388*'Input|Fee Based|EGX'!T388/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V388),\"\",'Input|Fee Based|EGX'!$V388)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U386)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W388),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V386*'Input|Fee Based|EGX'!X388*'Input|Fee Based|EGX'!Y388/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V386*'Input|Fee Based|EGX'!X388*'Input|Fee Based|EGX'!Z388/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA388),\"\",'Input|Fee Based|EGX'!$AA388)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z386)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB388),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA386*'Input|Fee Based|EGX'!AC388*'Input|Fee Based|EGX'!AD388/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA386*'Input|Fee Based|EGX'!AC388*'Input|Fee Based|EGX'!AE388/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF388),\"\",'Input|Fee Based|EGX'!$AF388)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE386)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG388),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF386*'Input|Fee Based|EGX'!AH388*'Input|Fee Based|EGX'!AI388/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF386*'Input|Fee Based|EGX'!AH388*'Input|Fee Based|EGX'!AJ388/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK388),\"\",'Input|Fee Based|EGX'!$AK388)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ386)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL388),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK386*'Input|Fee Based|EGX'!AM388*'Input|Fee Based|EGX'!AN388/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK386*'Input|Fee Based|EGX'!AM388*'Input|Fee Based|EGX'!AO388/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ388*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR388*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS388*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT388*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV386*'Input|Fee Based|EGX'!AV388","v":0},{"$f":"$AV386*'Input|Fee Based|EGX'!AW388","v":0},{"$f":"$AV386*'Input|Fee Based|EGX'!AX388","v":0},{"$f":"SUM($AV386,$AX386:$AZ386)*'Input|Fee Based|EGX'!$AY388","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B389),\"\",'Input|Fee Based|EGX'!B389)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C389),\"\",'Input|Fee Based|EGX'!C389)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D389),\"\",'Input|Fee Based|EGX'!D389)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E389),\"\",'Input|Fee Based|EGX'!E389)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F389),\"\",'Input|Fee Based|EGX'!F389)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G389),\"\",'Input|Fee Based|EGX'!G389)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I389),\"\",'Input|Fee Based|EGX'!I389)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J387)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J389),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K387*'Input|Fee Based|EGX'!K389*'Input|Fee Based|EGX'!L389/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M389),\"\",'Input|Fee Based|EGX'!M389)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M387)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N389),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N387*'Input|Fee Based|EGX'!O389*'Input|Fee Based|EGX'!P389/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q389),\"\",'Input|Fee Based|EGX'!Q389)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P387)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R389),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q387*'Input|Fee Based|EGX'!S389*'Input|Fee Based|EGX'!T389/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V389),\"\",'Input|Fee Based|EGX'!$V389)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U387)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W389),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V387*'Input|Fee Based|EGX'!X389*'Input|Fee Based|EGX'!Y389/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V387*'Input|Fee Based|EGX'!X389*'Input|Fee Based|EGX'!Z389/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA389),\"\",'Input|Fee Based|EGX'!$AA389)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z387)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB389),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA387*'Input|Fee Based|EGX'!AC389*'Input|Fee Based|EGX'!AD389/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA387*'Input|Fee Based|EGX'!AC389*'Input|Fee Based|EGX'!AE389/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF389),\"\",'Input|Fee Based|EGX'!$AF389)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE387)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG389),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF387*'Input|Fee Based|EGX'!AH389*'Input|Fee Based|EGX'!AI389/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF387*'Input|Fee Based|EGX'!AH389*'Input|Fee Based|EGX'!AJ389/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK389),\"\",'Input|Fee Based|EGX'!$AK389)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ387)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL389),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK387*'Input|Fee Based|EGX'!AM389*'Input|Fee Based|EGX'!AN389/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK387*'Input|Fee Based|EGX'!AM389*'Input|Fee Based|EGX'!AO389/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ389*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR389*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS389*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT389*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV387*'Input|Fee Based|EGX'!AV389","v":0},{"$f":"$AV387*'Input|Fee Based|EGX'!AW389","v":0},{"$f":"$AV387*'Input|Fee Based|EGX'!AX389","v":0},{"$f":"SUM($AV387,$AX387:$AZ387)*'Input|Fee Based|EGX'!$AY389","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B390),\"\",'Input|Fee Based|EGX'!B390)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C390),\"\",'Input|Fee Based|EGX'!C390)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D390),\"\",'Input|Fee Based|EGX'!D390)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E390),\"\",'Input|Fee Based|EGX'!E390)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F390),\"\",'Input|Fee Based|EGX'!F390)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G390),\"\",'Input|Fee Based|EGX'!G390)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I390),\"\",'Input|Fee Based|EGX'!I390)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J388)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J390),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K388*'Input|Fee Based|EGX'!K390*'Input|Fee Based|EGX'!L390/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M390),\"\",'Input|Fee Based|EGX'!M390)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M388)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N390),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N388*'Input|Fee Based|EGX'!O390*'Input|Fee Based|EGX'!P390/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q390),\"\",'Input|Fee Based|EGX'!Q390)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P388)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R390),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q388*'Input|Fee Based|EGX'!S390*'Input|Fee Based|EGX'!T390/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V390),\"\",'Input|Fee Based|EGX'!$V390)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U388)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W390),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V388*'Input|Fee Based|EGX'!X390*'Input|Fee Based|EGX'!Y390/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V388*'Input|Fee Based|EGX'!X390*'Input|Fee Based|EGX'!Z390/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA390),\"\",'Input|Fee Based|EGX'!$AA390)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z388)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB390),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA388*'Input|Fee Based|EGX'!AC390*'Input|Fee Based|EGX'!AD390/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA388*'Input|Fee Based|EGX'!AC390*'Input|Fee Based|EGX'!AE390/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF390),\"\",'Input|Fee Based|EGX'!$AF390)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE388)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG390),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF388*'Input|Fee Based|EGX'!AH390*'Input|Fee Based|EGX'!AI390/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF388*'Input|Fee Based|EGX'!AH390*'Input|Fee Based|EGX'!AJ390/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK390),\"\",'Input|Fee Based|EGX'!$AK390)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ388)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL390),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK388*'Input|Fee Based|EGX'!AM390*'Input|Fee Based|EGX'!AN390/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK388*'Input|Fee Based|EGX'!AM390*'Input|Fee Based|EGX'!AO390/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ390*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR390*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS390*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT390*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV388*'Input|Fee Based|EGX'!AV390","v":0},{"$f":"$AV388*'Input|Fee Based|EGX'!AW390","v":0},{"$f":"$AV388*'Input|Fee Based|EGX'!AX390","v":0},{"$f":"SUM($AV388,$AX388:$AZ388)*'Input|Fee Based|EGX'!$AY390","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B391),\"\",'Input|Fee Based|EGX'!B391)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C391),\"\",'Input|Fee Based|EGX'!C391)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D391),\"\",'Input|Fee Based|EGX'!D391)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E391),\"\",'Input|Fee Based|EGX'!E391)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F391),\"\",'Input|Fee Based|EGX'!F391)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G391),\"\",'Input|Fee Based|EGX'!G391)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I391),\"\",'Input|Fee Based|EGX'!I391)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J389)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J391),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K389*'Input|Fee Based|EGX'!K391*'Input|Fee Based|EGX'!L391/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M391),\"\",'Input|Fee Based|EGX'!M391)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M389)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N391),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N389*'Input|Fee Based|EGX'!O391*'Input|Fee Based|EGX'!P391/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q391),\"\",'Input|Fee Based|EGX'!Q391)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P389)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R391),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q389*'Input|Fee Based|EGX'!S391*'Input|Fee Based|EGX'!T391/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V391),\"\",'Input|Fee Based|EGX'!$V391)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U389)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W391),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V389*'Input|Fee Based|EGX'!X391*'Input|Fee Based|EGX'!Y391/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V389*'Input|Fee Based|EGX'!X391*'Input|Fee Based|EGX'!Z391/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA391),\"\",'Input|Fee Based|EGX'!$AA391)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z389)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB391),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA389*'Input|Fee Based|EGX'!AC391*'Input|Fee Based|EGX'!AD391/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA389*'Input|Fee Based|EGX'!AC391*'Input|Fee Based|EGX'!AE391/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF391),\"\",'Input|Fee Based|EGX'!$AF391)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE389)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG391),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF389*'Input|Fee Based|EGX'!AH391*'Input|Fee Based|EGX'!AI391/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF389*'Input|Fee Based|EGX'!AH391*'Input|Fee Based|EGX'!AJ391/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK391),\"\",'Input|Fee Based|EGX'!$AK391)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ389)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL391),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK389*'Input|Fee Based|EGX'!AM391*'Input|Fee Based|EGX'!AN391/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK389*'Input|Fee Based|EGX'!AM391*'Input|Fee Based|EGX'!AO391/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ391*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR391*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS391*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT391*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV389*'Input|Fee Based|EGX'!AV391","v":0},{"$f":"$AV389*'Input|Fee Based|EGX'!AW391","v":0},{"$f":"$AV389*'Input|Fee Based|EGX'!AX391","v":0},{"$f":"SUM($AV389,$AX389:$AZ389)*'Input|Fee Based|EGX'!$AY391","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B392),\"\",'Input|Fee Based|EGX'!B392)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C392),\"\",'Input|Fee Based|EGX'!C392)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D392),\"\",'Input|Fee Based|EGX'!D392)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E392),\"\",'Input|Fee Based|EGX'!E392)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F392),\"\",'Input|Fee Based|EGX'!F392)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G392),\"\",'Input|Fee Based|EGX'!G392)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I392),\"\",'Input|Fee Based|EGX'!I392)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J390)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J392),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K390*'Input|Fee Based|EGX'!K392*'Input|Fee Based|EGX'!L392/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M392),\"\",'Input|Fee Based|EGX'!M392)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M390)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N392),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N390*'Input|Fee Based|EGX'!O392*'Input|Fee Based|EGX'!P392/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q392),\"\",'Input|Fee Based|EGX'!Q392)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P390)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R392),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q390*'Input|Fee Based|EGX'!S392*'Input|Fee Based|EGX'!T392/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V392),\"\",'Input|Fee Based|EGX'!$V392)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U390)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W392),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V390*'Input|Fee Based|EGX'!X392*'Input|Fee Based|EGX'!Y392/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V390*'Input|Fee Based|EGX'!X392*'Input|Fee Based|EGX'!Z392/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA392),\"\",'Input|Fee Based|EGX'!$AA392)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z390)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB392),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA390*'Input|Fee Based|EGX'!AC392*'Input|Fee Based|EGX'!AD392/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA390*'Input|Fee Based|EGX'!AC392*'Input|Fee Based|EGX'!AE392/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF392),\"\",'Input|Fee Based|EGX'!$AF392)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE390)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG392),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF390*'Input|Fee Based|EGX'!AH392*'Input|Fee Based|EGX'!AI392/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF390*'Input|Fee Based|EGX'!AH392*'Input|Fee Based|EGX'!AJ392/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK392),\"\",'Input|Fee Based|EGX'!$AK392)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ390)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL392),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK390*'Input|Fee Based|EGX'!AM392*'Input|Fee Based|EGX'!AN392/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK390*'Input|Fee Based|EGX'!AM392*'Input|Fee Based|EGX'!AO392/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ392*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR392*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS392*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT392*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV390*'Input|Fee Based|EGX'!AV392","v":0},{"$f":"$AV390*'Input|Fee Based|EGX'!AW392","v":0},{"$f":"$AV390*'Input|Fee Based|EGX'!AX392","v":0},{"$f":"SUM($AV390,$AX390:$AZ390)*'Input|Fee Based|EGX'!$AY392","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B393),\"\",'Input|Fee Based|EGX'!B393)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C393),\"\",'Input|Fee Based|EGX'!C393)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D393),\"\",'Input|Fee Based|EGX'!D393)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E393),\"\",'Input|Fee Based|EGX'!E393)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F393),\"\",'Input|Fee Based|EGX'!F393)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G393),\"\",'Input|Fee Based|EGX'!G393)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I393),\"\",'Input|Fee Based|EGX'!I393)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J391)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J393),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K391*'Input|Fee Based|EGX'!K393*'Input|Fee Based|EGX'!L393/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M393),\"\",'Input|Fee Based|EGX'!M393)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M391)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N393),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N391*'Input|Fee Based|EGX'!O393*'Input|Fee Based|EGX'!P393/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q393),\"\",'Input|Fee Based|EGX'!Q393)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P391)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R393),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q391*'Input|Fee Based|EGX'!S393*'Input|Fee Based|EGX'!T393/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V393),\"\",'Input|Fee Based|EGX'!$V393)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U391)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W393),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V391*'Input|Fee Based|EGX'!X393*'Input|Fee Based|EGX'!Y393/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V391*'Input|Fee Based|EGX'!X393*'Input|Fee Based|EGX'!Z393/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA393),\"\",'Input|Fee Based|EGX'!$AA393)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z391)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB393),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA391*'Input|Fee Based|EGX'!AC393*'Input|Fee Based|EGX'!AD393/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA391*'Input|Fee Based|EGX'!AC393*'Input|Fee Based|EGX'!AE393/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF393),\"\",'Input|Fee Based|EGX'!$AF393)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE391)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG393),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF391*'Input|Fee Based|EGX'!AH393*'Input|Fee Based|EGX'!AI393/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF391*'Input|Fee Based|EGX'!AH393*'Input|Fee Based|EGX'!AJ393/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK393),\"\",'Input|Fee Based|EGX'!$AK393)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ391)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL393),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK391*'Input|Fee Based|EGX'!AM393*'Input|Fee Based|EGX'!AN393/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK391*'Input|Fee Based|EGX'!AM393*'Input|Fee Based|EGX'!AO393/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ393*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR393*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS393*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT393*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV391*'Input|Fee Based|EGX'!AV393","v":0},{"$f":"$AV391*'Input|Fee Based|EGX'!AW393","v":0},{"$f":"$AV391*'Input|Fee Based|EGX'!AX393","v":0},{"$f":"SUM($AV391,$AX391:$AZ391)*'Input|Fee Based|EGX'!$AY393","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B394),\"\",'Input|Fee Based|EGX'!B394)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C394),\"\",'Input|Fee Based|EGX'!C394)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D394),\"\",'Input|Fee Based|EGX'!D394)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E394),\"\",'Input|Fee Based|EGX'!E394)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F394),\"\",'Input|Fee Based|EGX'!F394)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G394),\"\",'Input|Fee Based|EGX'!G394)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I394),\"\",'Input|Fee Based|EGX'!I394)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J392)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J394),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K392*'Input|Fee Based|EGX'!K394*'Input|Fee Based|EGX'!L394/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M394),\"\",'Input|Fee Based|EGX'!M394)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M392)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N394),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N392*'Input|Fee Based|EGX'!O394*'Input|Fee Based|EGX'!P394/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q394),\"\",'Input|Fee Based|EGX'!Q394)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P392)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R394),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q392*'Input|Fee Based|EGX'!S394*'Input|Fee Based|EGX'!T394/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V394),\"\",'Input|Fee Based|EGX'!$V394)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U392)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W394),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V392*'Input|Fee Based|EGX'!X394*'Input|Fee Based|EGX'!Y394/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V392*'Input|Fee Based|EGX'!X394*'Input|Fee Based|EGX'!Z394/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA394),\"\",'Input|Fee Based|EGX'!$AA394)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z392)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB394),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA392*'Input|Fee Based|EGX'!AC394*'Input|Fee Based|EGX'!AD394/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA392*'Input|Fee Based|EGX'!AC394*'Input|Fee Based|EGX'!AE394/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF394),\"\",'Input|Fee Based|EGX'!$AF394)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE392)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG394),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF392*'Input|Fee Based|EGX'!AH394*'Input|Fee Based|EGX'!AI394/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF392*'Input|Fee Based|EGX'!AH394*'Input|Fee Based|EGX'!AJ394/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK394),\"\",'Input|Fee Based|EGX'!$AK394)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ392)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL394),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK392*'Input|Fee Based|EGX'!AM394*'Input|Fee Based|EGX'!AN394/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK392*'Input|Fee Based|EGX'!AM394*'Input|Fee Based|EGX'!AO394/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ394*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR394*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS394*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT394*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV392*'Input|Fee Based|EGX'!AV394","v":0},{"$f":"$AV392*'Input|Fee Based|EGX'!AW394","v":0},{"$f":"$AV392*'Input|Fee Based|EGX'!AX394","v":0},{"$f":"SUM($AV392,$AX392:$AZ392)*'Input|Fee Based|EGX'!$AY394","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B395),\"\",'Input|Fee Based|EGX'!B395)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C395),\"\",'Input|Fee Based|EGX'!C395)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D395),\"\",'Input|Fee Based|EGX'!D395)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E395),\"\",'Input|Fee Based|EGX'!E395)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F395),\"\",'Input|Fee Based|EGX'!F395)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G395),\"\",'Input|Fee Based|EGX'!G395)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I395),\"\",'Input|Fee Based|EGX'!I395)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J393)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J395),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K393*'Input|Fee Based|EGX'!K395*'Input|Fee Based|EGX'!L395/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M395),\"\",'Input|Fee Based|EGX'!M395)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M393)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N395),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N393*'Input|Fee Based|EGX'!O395*'Input|Fee Based|EGX'!P395/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q395),\"\",'Input|Fee Based|EGX'!Q395)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P393)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R395),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q393*'Input|Fee Based|EGX'!S395*'Input|Fee Based|EGX'!T395/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V395),\"\",'Input|Fee Based|EGX'!$V395)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U393)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W395),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V393*'Input|Fee Based|EGX'!X395*'Input|Fee Based|EGX'!Y395/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V393*'Input|Fee Based|EGX'!X395*'Input|Fee Based|EGX'!Z395/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA395),\"\",'Input|Fee Based|EGX'!$AA395)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z393)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB395),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA393*'Input|Fee Based|EGX'!AC395*'Input|Fee Based|EGX'!AD395/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA393*'Input|Fee Based|EGX'!AC395*'Input|Fee Based|EGX'!AE395/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF395),\"\",'Input|Fee Based|EGX'!$AF395)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE393)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG395),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF393*'Input|Fee Based|EGX'!AH395*'Input|Fee Based|EGX'!AI395/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF393*'Input|Fee Based|EGX'!AH395*'Input|Fee Based|EGX'!AJ395/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK395),\"\",'Input|Fee Based|EGX'!$AK395)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ393)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL395),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK393*'Input|Fee Based|EGX'!AM395*'Input|Fee Based|EGX'!AN395/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK393*'Input|Fee Based|EGX'!AM395*'Input|Fee Based|EGX'!AO395/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ395*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR395*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS395*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT395*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV393*'Input|Fee Based|EGX'!AV395","v":0},{"$f":"$AV393*'Input|Fee Based|EGX'!AW395","v":0},{"$f":"$AV393*'Input|Fee Based|EGX'!AX395","v":0},{"$f":"SUM($AV393,$AX393:$AZ393)*'Input|Fee Based|EGX'!$AY395","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B396),\"\",'Input|Fee Based|EGX'!B396)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C396),\"\",'Input|Fee Based|EGX'!C396)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D396),\"\",'Input|Fee Based|EGX'!D396)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E396),\"\",'Input|Fee Based|EGX'!E396)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F396),\"\",'Input|Fee Based|EGX'!F396)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G396),\"\",'Input|Fee Based|EGX'!G396)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I396),\"\",'Input|Fee Based|EGX'!I396)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J394)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J396),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K394*'Input|Fee Based|EGX'!K396*'Input|Fee Based|EGX'!L396/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M396),\"\",'Input|Fee Based|EGX'!M396)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M394)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N396),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N394*'Input|Fee Based|EGX'!O396*'Input|Fee Based|EGX'!P396/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q396),\"\",'Input|Fee Based|EGX'!Q396)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P394)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R396),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q394*'Input|Fee Based|EGX'!S396*'Input|Fee Based|EGX'!T396/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V396),\"\",'Input|Fee Based|EGX'!$V396)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U394)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W396),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V394*'Input|Fee Based|EGX'!X396*'Input|Fee Based|EGX'!Y396/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V394*'Input|Fee Based|EGX'!X396*'Input|Fee Based|EGX'!Z396/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA396),\"\",'Input|Fee Based|EGX'!$AA396)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z394)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB396),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA394*'Input|Fee Based|EGX'!AC396*'Input|Fee Based|EGX'!AD396/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA394*'Input|Fee Based|EGX'!AC396*'Input|Fee Based|EGX'!AE396/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF396),\"\",'Input|Fee Based|EGX'!$AF396)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE394)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG396),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF394*'Input|Fee Based|EGX'!AH396*'Input|Fee Based|EGX'!AI396/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF394*'Input|Fee Based|EGX'!AH396*'Input|Fee Based|EGX'!AJ396/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK396),\"\",'Input|Fee Based|EGX'!$AK396)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ394)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL396),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK394*'Input|Fee Based|EGX'!AM396*'Input|Fee Based|EGX'!AN396/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK394*'Input|Fee Based|EGX'!AM396*'Input|Fee Based|EGX'!AO396/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ396*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR396*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS396*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT396*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV394*'Input|Fee Based|EGX'!AV396","v":0},{"$f":"$AV394*'Input|Fee Based|EGX'!AW396","v":0},{"$f":"$AV394*'Input|Fee Based|EGX'!AX396","v":0},{"$f":"SUM($AV394,$AX394:$AZ394)*'Input|Fee Based|EGX'!$AY396","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B397),\"\",'Input|Fee Based|EGX'!B397)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C397),\"\",'Input|Fee Based|EGX'!C397)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D397),\"\",'Input|Fee Based|EGX'!D397)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E397),\"\",'Input|Fee Based|EGX'!E397)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F397),\"\",'Input|Fee Based|EGX'!F397)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G397),\"\",'Input|Fee Based|EGX'!G397)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I397),\"\",'Input|Fee Based|EGX'!I397)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J395)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J397),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K395*'Input|Fee Based|EGX'!K397*'Input|Fee Based|EGX'!L397/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M397),\"\",'Input|Fee Based|EGX'!M397)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M395)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N397),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N395*'Input|Fee Based|EGX'!O397*'Input|Fee Based|EGX'!P397/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q397),\"\",'Input|Fee Based|EGX'!Q397)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P395)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R397),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q395*'Input|Fee Based|EGX'!S397*'Input|Fee Based|EGX'!T397/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(OR(\nAND(K395<>0,L395=\"\"),\nAND(N395<>0,O395=\"\"),\nAND(Q395<>0,R395=\"\")),1,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V397),\"\",'Input|Fee Based|EGX'!$V397)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U395)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W397),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V395*'Input|Fee Based|EGX'!X397*'Input|Fee Based|EGX'!Y397/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V395*'Input|Fee Based|EGX'!X397*'Input|Fee Based|EGX'!Z397/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA397),\"\",'Input|Fee Based|EGX'!$AA397)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z395)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB397),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA395*'Input|Fee Based|EGX'!AC397*'Input|Fee Based|EGX'!AD397/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA395*'Input|Fee Based|EGX'!AC397*'Input|Fee Based|EGX'!AE397/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF397),\"\",'Input|Fee Based|EGX'!$AF397)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE395)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG397),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF395*'Input|Fee Based|EGX'!AH397*'Input|Fee Based|EGX'!AI397/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF395*'Input|Fee Based|EGX'!AH397*'Input|Fee Based|EGX'!AJ397/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK397),\"\",'Input|Fee Based|EGX'!$AK397)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ395)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL397),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK395*'Input|Fee Based|EGX'!AM397*'Input|Fee Based|EGX'!AN397/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK395*'Input|Fee Based|EGX'!AM397*'Input|Fee Based|EGX'!AO397/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(OR(\nAND(V395<>0,Y395=\"\"),\nAND(AA395<>0,AD395=\"\"),\nAND(AF395<>0,AI395=\"\"),\nAND(AK395<>0,AN395=\"\")),1,0)","v":0},{"$f":"'Input|Fee Based|EGX'!AQ397*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR397*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS397*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT397*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV395*'Input|Fee Based|EGX'!AV397","v":0},{"$f":"$AV395*'Input|Fee Based|EGX'!AW397","v":0},{"$f":"$AV395*'Input|Fee Based|EGX'!AX397","v":0},{"$f":"SUM($AV395,$AX395:$AZ395)*'Input|Fee Based|EGX'!$AY397","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B398),\"\",'Input|Fee Based|EGX'!B398)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C398),\"\",'Input|Fee Based|EGX'!C398)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D398),\"\",'Input|Fee Based|EGX'!D398)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E398),\"\",'Input|Fee Based|EGX'!E398)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F398),\"\",'Input|Fee Based|EGX'!F398)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G398),\"\",'Input|Fee Based|EGX'!G398)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I398),\"\",'Input|Fee Based|EGX'!I398)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J396)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J398),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K396*'Input|Fee Based|EGX'!K398*'Input|Fee Based|EGX'!L398/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M398),\"\",'Input|Fee Based|EGX'!M398)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M396)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N398),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N396*'Input|Fee Based|EGX'!O398*'Input|Fee Based|EGX'!P398/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q398),\"\",'Input|Fee Based|EGX'!Q398)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P396)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R398),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q396*'Input|Fee Based|EGX'!S398*'Input|Fee Based|EGX'!T398/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V398),\"\",'Input|Fee Based|EGX'!$V398)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U396)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W398),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V396*'Input|Fee Based|EGX'!X398*'Input|Fee Based|EGX'!Y398/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V396*'Input|Fee Based|EGX'!X398*'Input|Fee Based|EGX'!Z398/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA398),\"\",'Input|Fee Based|EGX'!$AA398)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z396)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB398),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA396*'Input|Fee Based|EGX'!AC398*'Input|Fee Based|EGX'!AD398/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA396*'Input|Fee Based|EGX'!AC398*'Input|Fee Based|EGX'!AE398/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF398),\"\",'Input|Fee Based|EGX'!$AF398)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE396)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG398),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF396*'Input|Fee Based|EGX'!AH398*'Input|Fee Based|EGX'!AI398/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF396*'Input|Fee Based|EGX'!AH398*'Input|Fee Based|EGX'!AJ398/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK398),\"\",'Input|Fee Based|EGX'!$AK398)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ396)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL398),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK396*'Input|Fee Based|EGX'!AM398*'Input|Fee Based|EGX'!AN398/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK396*'Input|Fee Based|EGX'!AM398*'Input|Fee Based|EGX'!AO398/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ398*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR398*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS398*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT398*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV396*'Input|Fee Based|EGX'!AV398","v":0},{"$f":"$AV396*'Input|Fee Based|EGX'!AW398","v":0},{"$f":"$AV396*'Input|Fee Based|EGX'!AX398","v":0},{"$f":"SUM($AV396,$AX396:$AZ396)*'Input|Fee Based|EGX'!$AY398","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B399),\"\",'Input|Fee Based|EGX'!B399)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C399),\"\",'Input|Fee Based|EGX'!C399)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D399),\"\",'Input|Fee Based|EGX'!D399)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E399),\"\",'Input|Fee Based|EGX'!E399)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F399),\"\",'Input|Fee Based|EGX'!F399)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G399),\"\",'Input|Fee Based|EGX'!G399)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I399),\"\",'Input|Fee Based|EGX'!I399)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J397)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J399),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K397*'Input|Fee Based|EGX'!K399*'Input|Fee Based|EGX'!L399/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M399),\"\",'Input|Fee Based|EGX'!M399)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M397)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N399),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N397*'Input|Fee Based|EGX'!O399*'Input|Fee Based|EGX'!P399/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q399),\"\",'Input|Fee Based|EGX'!Q399)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P397)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R399),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q397*'Input|Fee Based|EGX'!S399*'Input|Fee Based|EGX'!T399/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V399),\"\",'Input|Fee Based|EGX'!$V399)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U397)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W399),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V397*'Input|Fee Based|EGX'!X399*'Input|Fee Based|EGX'!Y399/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V397*'Input|Fee Based|EGX'!X399*'Input|Fee Based|EGX'!Z399/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA399),\"\",'Input|Fee Based|EGX'!$AA399)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z397)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB399),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA397*'Input|Fee Based|EGX'!AC399*'Input|Fee Based|EGX'!AD399/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA397*'Input|Fee Based|EGX'!AC399*'Input|Fee Based|EGX'!AE399/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF399),\"\",'Input|Fee Based|EGX'!$AF399)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE397)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG399),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF397*'Input|Fee Based|EGX'!AH399*'Input|Fee Based|EGX'!AI399/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF397*'Input|Fee Based|EGX'!AH399*'Input|Fee Based|EGX'!AJ399/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK399),\"\",'Input|Fee Based|EGX'!$AK399)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ397)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL399),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK397*'Input|Fee Based|EGX'!AM399*'Input|Fee Based|EGX'!AN399/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK397*'Input|Fee Based|EGX'!AM399*'Input|Fee Based|EGX'!AO399/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ399*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR399*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS399*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT399*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV397*'Input|Fee Based|EGX'!AV399","v":0},{"$f":"$AV397*'Input|Fee Based|EGX'!AW399","v":0},{"$f":"$AV397*'Input|Fee Based|EGX'!AX399","v":0},{"$f":"SUM($AV397,$AX397:$AZ397)*'Input|Fee Based|EGX'!$AY399","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B400),\"\",'Input|Fee Based|EGX'!B400)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C400),\"\",'Input|Fee Based|EGX'!C400)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D400),\"\",'Input|Fee Based|EGX'!D400)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E400),\"\",'Input|Fee Based|EGX'!E400)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F400),\"\",'Input|Fee Based|EGX'!F400)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G400),\"\",'Input|Fee Based|EGX'!G400)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I400),\"\",'Input|Fee Based|EGX'!I400)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J398)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J400),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K398*'Input|Fee Based|EGX'!K400*'Input|Fee Based|EGX'!L400/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M400),\"\",'Input|Fee Based|EGX'!M400)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M398)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N400),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N398*'Input|Fee Based|EGX'!O400*'Input|Fee Based|EGX'!P400/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q400),\"\",'Input|Fee Based|EGX'!Q400)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P398)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R400),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q398*'Input|Fee Based|EGX'!S400*'Input|Fee Based|EGX'!T400/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V400),\"\",'Input|Fee Based|EGX'!$V400)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U398)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W400),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V398*'Input|Fee Based|EGX'!X400*'Input|Fee Based|EGX'!Y400/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V398*'Input|Fee Based|EGX'!X400*'Input|Fee Based|EGX'!Z400/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA400),\"\",'Input|Fee Based|EGX'!$AA400)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z398)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB400),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA398*'Input|Fee Based|EGX'!AC400*'Input|Fee Based|EGX'!AD400/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA398*'Input|Fee Based|EGX'!AC400*'Input|Fee Based|EGX'!AE400/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF400),\"\",'Input|Fee Based|EGX'!$AF400)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE398)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG400),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF398*'Input|Fee Based|EGX'!AH400*'Input|Fee Based|EGX'!AI400/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF398*'Input|Fee Based|EGX'!AH400*'Input|Fee Based|EGX'!AJ400/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK400),\"\",'Input|Fee Based|EGX'!$AK400)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ398)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL400),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK398*'Input|Fee Based|EGX'!AM400*'Input|Fee Based|EGX'!AN400/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK398*'Input|Fee Based|EGX'!AM400*'Input|Fee Based|EGX'!AO400/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ400*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR400*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS400*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT400*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV398*'Input|Fee Based|EGX'!AV400","v":0},{"$f":"$AV398*'Input|Fee Based|EGX'!AW400","v":0},{"$f":"$AV398*'Input|Fee Based|EGX'!AX400","v":0},{"$f":"SUM($AV398,$AX398:$AZ398)*'Input|Fee Based|EGX'!$AY400","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B401),\"\",'Input|Fee Based|EGX'!B401)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C401),\"\",'Input|Fee Based|EGX'!C401)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D401),\"\",'Input|Fee Based|EGX'!D401)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E401),\"\",'Input|Fee Based|EGX'!E401)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F401),\"\",'Input|Fee Based|EGX'!F401)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G401),\"\",'Input|Fee Based|EGX'!G401)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I401),\"\",'Input|Fee Based|EGX'!I401)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J399)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J401),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K399*'Input|Fee Based|EGX'!K401*'Input|Fee Based|EGX'!L401/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M401),\"\",'Input|Fee Based|EGX'!M401)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M399)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N401),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N399*'Input|Fee Based|EGX'!O401*'Input|Fee Based|EGX'!P401/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q401),\"\",'Input|Fee Based|EGX'!Q401)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P399)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R401),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q399*'Input|Fee Based|EGX'!S401*'Input|Fee Based|EGX'!T401/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V401),\"\",'Input|Fee Based|EGX'!$V401)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U399)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W401),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V399*'Input|Fee Based|EGX'!X401*'Input|Fee Based|EGX'!Y401/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V399*'Input|Fee Based|EGX'!X401*'Input|Fee Based|EGX'!Z401/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA401),\"\",'Input|Fee Based|EGX'!$AA401)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z399)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB401),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA399*'Input|Fee Based|EGX'!AC401*'Input|Fee Based|EGX'!AD401/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA399*'Input|Fee Based|EGX'!AC401*'Input|Fee Based|EGX'!AE401/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF401),\"\",'Input|Fee Based|EGX'!$AF401)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE399)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG401),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF399*'Input|Fee Based|EGX'!AH401*'Input|Fee Based|EGX'!AI401/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF399*'Input|Fee Based|EGX'!AH401*'Input|Fee Based|EGX'!AJ401/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK401),\"\",'Input|Fee Based|EGX'!$AK401)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ399)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL401),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK399*'Input|Fee Based|EGX'!AM401*'Input|Fee Based|EGX'!AN401/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK399*'Input|Fee Based|EGX'!AM401*'Input|Fee Based|EGX'!AO401/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ401*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR401*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS401*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT401*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV399*'Input|Fee Based|EGX'!AV401","v":0},{"$f":"$AV399*'Input|Fee Based|EGX'!AW401","v":0},{"$f":"$AV399*'Input|Fee Based|EGX'!AX401","v":0},{"$f":"SUM($AV399,$AX399:$AZ399)*'Input|Fee Based|EGX'!$AY401","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B402),\"\",'Input|Fee Based|EGX'!B402)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C402),\"\",'Input|Fee Based|EGX'!C402)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D402),\"\",'Input|Fee Based|EGX'!D402)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E402),\"\",'Input|Fee Based|EGX'!E402)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F402),\"\",'Input|Fee Based|EGX'!F402)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G402),\"\",'Input|Fee Based|EGX'!G402)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I402),\"\",'Input|Fee Based|EGX'!I402)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J400)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J402),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K400*'Input|Fee Based|EGX'!K402*'Input|Fee Based|EGX'!L402/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M402),\"\",'Input|Fee Based|EGX'!M402)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M400)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N402),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N400*'Input|Fee Based|EGX'!O402*'Input|Fee Based|EGX'!P402/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q402),\"\",'Input|Fee Based|EGX'!Q402)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P400)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R402),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q400*'Input|Fee Based|EGX'!S402*'Input|Fee Based|EGX'!T402/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V402),\"\",'Input|Fee Based|EGX'!$V402)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U400)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W402),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V400*'Input|Fee Based|EGX'!X402*'Input|Fee Based|EGX'!Y402/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V400*'Input|Fee Based|EGX'!X402*'Input|Fee Based|EGX'!Z402/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA402),\"\",'Input|Fee Based|EGX'!$AA402)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z400)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB402),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA400*'Input|Fee Based|EGX'!AC402*'Input|Fee Based|EGX'!AD402/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA400*'Input|Fee Based|EGX'!AC402*'Input|Fee Based|EGX'!AE402/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF402),\"\",'Input|Fee Based|EGX'!$AF402)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE400)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG402),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF400*'Input|Fee Based|EGX'!AH402*'Input|Fee Based|EGX'!AI402/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF400*'Input|Fee Based|EGX'!AH402*'Input|Fee Based|EGX'!AJ402/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK402),\"\",'Input|Fee Based|EGX'!$AK402)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ400)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL402),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK400*'Input|Fee Based|EGX'!AM402*'Input|Fee Based|EGX'!AN402/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK400*'Input|Fee Based|EGX'!AM402*'Input|Fee Based|EGX'!AO402/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ402*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR402*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS402*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT402*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV400*'Input|Fee Based|EGX'!AV402","v":0},{"$f":"$AV400*'Input|Fee Based|EGX'!AW402","v":0},{"$f":"$AV400*'Input|Fee Based|EGX'!AX402","v":0},{"$f":"SUM($AV400,$AX400:$AZ400)*'Input|Fee Based|EGX'!$AY402","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B403),\"\",'Input|Fee Based|EGX'!B403)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C403),\"\",'Input|Fee Based|EGX'!C403)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D403),\"\",'Input|Fee Based|EGX'!D403)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E403),\"\",'Input|Fee Based|EGX'!E403)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F403),\"\",'Input|Fee Based|EGX'!F403)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G403),\"\",'Input|Fee Based|EGX'!G403)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I403),\"\",'Input|Fee Based|EGX'!I403)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J401)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J403),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K401*'Input|Fee Based|EGX'!K403*'Input|Fee Based|EGX'!L403/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M403),\"\",'Input|Fee Based|EGX'!M403)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M401)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N403),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N401*'Input|Fee Based|EGX'!O403*'Input|Fee Based|EGX'!P403/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q403),\"\",'Input|Fee Based|EGX'!Q403)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P401)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R403),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q401*'Input|Fee Based|EGX'!S403*'Input|Fee Based|EGX'!T403/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V403),\"\",'Input|Fee Based|EGX'!$V403)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U401)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W403),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V401*'Input|Fee Based|EGX'!X403*'Input|Fee Based|EGX'!Y403/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V401*'Input|Fee Based|EGX'!X403*'Input|Fee Based|EGX'!Z403/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA403),\"\",'Input|Fee Based|EGX'!$AA403)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z401)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB403),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA401*'Input|Fee Based|EGX'!AC403*'Input|Fee Based|EGX'!AD403/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA401*'Input|Fee Based|EGX'!AC403*'Input|Fee Based|EGX'!AE403/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF403),\"\",'Input|Fee Based|EGX'!$AF403)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE401)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG403),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF401*'Input|Fee Based|EGX'!AH403*'Input|Fee Based|EGX'!AI403/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF401*'Input|Fee Based|EGX'!AH403*'Input|Fee Based|EGX'!AJ403/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK403),\"\",'Input|Fee Based|EGX'!$AK403)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ401)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL403),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK401*'Input|Fee Based|EGX'!AM403*'Input|Fee Based|EGX'!AN403/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK401*'Input|Fee Based|EGX'!AM403*'Input|Fee Based|EGX'!AO403/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ403*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR403*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS403*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT403*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV401*'Input|Fee Based|EGX'!AV403","v":0},{"$f":"$AV401*'Input|Fee Based|EGX'!AW403","v":0},{"$f":"$AV401*'Input|Fee Based|EGX'!AX403","v":0},{"$f":"SUM($AV401,$AX401:$AZ401)*'Input|Fee Based|EGX'!$AY403","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B404),\"\",'Input|Fee Based|EGX'!B404)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C404),\"\",'Input|Fee Based|EGX'!C404)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D404),\"\",'Input|Fee Based|EGX'!D404)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E404),\"\",'Input|Fee Based|EGX'!E404)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F404),\"\",'Input|Fee Based|EGX'!F404)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G404),\"\",'Input|Fee Based|EGX'!G404)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I404),\"\",'Input|Fee Based|EGX'!I404)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J402)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J404),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K402*'Input|Fee Based|EGX'!K404*'Input|Fee Based|EGX'!L404/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M404),\"\",'Input|Fee Based|EGX'!M404)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M402)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N404),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N402*'Input|Fee Based|EGX'!O404*'Input|Fee Based|EGX'!P404/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q404),\"\",'Input|Fee Based|EGX'!Q404)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P402)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R404),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q402*'Input|Fee Based|EGX'!S404*'Input|Fee Based|EGX'!T404/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V404),\"\",'Input|Fee Based|EGX'!$V404)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U402)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W404),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V402*'Input|Fee Based|EGX'!X404*'Input|Fee Based|EGX'!Y404/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V402*'Input|Fee Based|EGX'!X404*'Input|Fee Based|EGX'!Z404/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA404),\"\",'Input|Fee Based|EGX'!$AA404)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z402)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB404),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA402*'Input|Fee Based|EGX'!AC404*'Input|Fee Based|EGX'!AD404/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA402*'Input|Fee Based|EGX'!AC404*'Input|Fee Based|EGX'!AE404/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF404),\"\",'Input|Fee Based|EGX'!$AF404)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE402)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG404),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF402*'Input|Fee Based|EGX'!AH404*'Input|Fee Based|EGX'!AI404/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF402*'Input|Fee Based|EGX'!AH404*'Input|Fee Based|EGX'!AJ404/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK404),\"\",'Input|Fee Based|EGX'!$AK404)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ402)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL404),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK402*'Input|Fee Based|EGX'!AM404*'Input|Fee Based|EGX'!AN404/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK402*'Input|Fee Based|EGX'!AM404*'Input|Fee Based|EGX'!AO404/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ404*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR404*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS404*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT404*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV402*'Input|Fee Based|EGX'!AV404","v":0},{"$f":"$AV402*'Input|Fee Based|EGX'!AW404","v":0},{"$f":"$AV402*'Input|Fee Based|EGX'!AX404","v":0},{"$f":"SUM($AV402,$AX402:$AZ402)*'Input|Fee Based|EGX'!$AY404","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B405),\"\",'Input|Fee Based|EGX'!B405)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C405),\"\",'Input|Fee Based|EGX'!C405)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D405),\"\",'Input|Fee Based|EGX'!D405)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E405),\"\",'Input|Fee Based|EGX'!E405)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F405),\"\",'Input|Fee Based|EGX'!F405)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G405),\"\",'Input|Fee Based|EGX'!G405)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I405),\"\",'Input|Fee Based|EGX'!I405)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J403)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J405),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K403*'Input|Fee Based|EGX'!K405*'Input|Fee Based|EGX'!L405/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M405),\"\",'Input|Fee Based|EGX'!M405)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M403)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N405),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N403*'Input|Fee Based|EGX'!O405*'Input|Fee Based|EGX'!P405/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q405),\"\",'Input|Fee Based|EGX'!Q405)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P403)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R405),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q403*'Input|Fee Based|EGX'!S405*'Input|Fee Based|EGX'!T405/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V405),\"\",'Input|Fee Based|EGX'!$V405)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U403)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W405),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V403*'Input|Fee Based|EGX'!X405*'Input|Fee Based|EGX'!Y405/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V403*'Input|Fee Based|EGX'!X405*'Input|Fee Based|EGX'!Z405/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA405),\"\",'Input|Fee Based|EGX'!$AA405)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z403)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB405),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA403*'Input|Fee Based|EGX'!AC405*'Input|Fee Based|EGX'!AD405/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA403*'Input|Fee Based|EGX'!AC405*'Input|Fee Based|EGX'!AE405/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF405),\"\",'Input|Fee Based|EGX'!$AF405)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE403)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG405),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF403*'Input|Fee Based|EGX'!AH405*'Input|Fee Based|EGX'!AI405/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF403*'Input|Fee Based|EGX'!AH405*'Input|Fee Based|EGX'!AJ405/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK405),\"\",'Input|Fee Based|EGX'!$AK405)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ403)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL405),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK403*'Input|Fee Based|EGX'!AM405*'Input|Fee Based|EGX'!AN405/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK403*'Input|Fee Based|EGX'!AM405*'Input|Fee Based|EGX'!AO405/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ405*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR405*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS405*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT405*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV403*'Input|Fee Based|EGX'!AV405","v":0},{"$f":"$AV403*'Input|Fee Based|EGX'!AW405","v":0},{"$f":"$AV403*'Input|Fee Based|EGX'!AX405","v":0},{"$f":"SUM($AV403,$AX403:$AZ403)*'Input|Fee Based|EGX'!$AY405","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B406),\"\",'Input|Fee Based|EGX'!B406)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C406),\"\",'Input|Fee Based|EGX'!C406)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D406),\"\",'Input|Fee Based|EGX'!D406)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E406),\"\",'Input|Fee Based|EGX'!E406)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F406),\"\",'Input|Fee Based|EGX'!F406)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G406),\"\",'Input|Fee Based|EGX'!G406)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I406),\"\",'Input|Fee Based|EGX'!I406)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J404)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J406),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K404*'Input|Fee Based|EGX'!K406*'Input|Fee Based|EGX'!L406/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M406),\"\",'Input|Fee Based|EGX'!M406)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M404)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N406),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N404*'Input|Fee Based|EGX'!O406*'Input|Fee Based|EGX'!P406/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q406),\"\",'Input|Fee Based|EGX'!Q406)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P404)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R406),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q404*'Input|Fee Based|EGX'!S406*'Input|Fee Based|EGX'!T406/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V406),\"\",'Input|Fee Based|EGX'!$V406)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U404)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W406),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V404*'Input|Fee Based|EGX'!X406*'Input|Fee Based|EGX'!Y406/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V404*'Input|Fee Based|EGX'!X406*'Input|Fee Based|EGX'!Z406/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA406),\"\",'Input|Fee Based|EGX'!$AA406)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z404)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB406),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA404*'Input|Fee Based|EGX'!AC406*'Input|Fee Based|EGX'!AD406/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA404*'Input|Fee Based|EGX'!AC406*'Input|Fee Based|EGX'!AE406/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF406),\"\",'Input|Fee Based|EGX'!$AF406)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE404)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG406),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF404*'Input|Fee Based|EGX'!AH406*'Input|Fee Based|EGX'!AI406/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF404*'Input|Fee Based|EGX'!AH406*'Input|Fee Based|EGX'!AJ406/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK406),\"\",'Input|Fee Based|EGX'!$AK406)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ404)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL406),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK404*'Input|Fee Based|EGX'!AM406*'Input|Fee Based|EGX'!AN406/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK404*'Input|Fee Based|EGX'!AM406*'Input|Fee Based|EGX'!AO406/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ406*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR406*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS406*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT406*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV404*'Input|Fee Based|EGX'!AV406","v":0},{"$f":"$AV404*'Input|Fee Based|EGX'!AW406","v":0},{"$f":"$AV404*'Input|Fee Based|EGX'!AX406","v":0},{"$f":"SUM($AV404,$AX404:$AZ404)*'Input|Fee Based|EGX'!$AY406","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B407),\"\",'Input|Fee Based|EGX'!B407)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C407),\"\",'Input|Fee Based|EGX'!C407)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D407),\"\",'Input|Fee Based|EGX'!D407)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E407),\"\",'Input|Fee Based|EGX'!E407)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F407),\"\",'Input|Fee Based|EGX'!F407)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G407),\"\",'Input|Fee Based|EGX'!G407)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I407),\"\",'Input|Fee Based|EGX'!I407)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J405)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J407),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K405*'Input|Fee Based|EGX'!K407*'Input|Fee Based|EGX'!L407/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M407),\"\",'Input|Fee Based|EGX'!M407)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M405)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N407),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N405*'Input|Fee Based|EGX'!O407*'Input|Fee Based|EGX'!P407/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q407),\"\",'Input|Fee Based|EGX'!Q407)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P405)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R407),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q405*'Input|Fee Based|EGX'!S407*'Input|Fee Based|EGX'!T407/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V407),\"\",'Input|Fee Based|EGX'!$V407)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U405)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W407),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V405*'Input|Fee Based|EGX'!X407*'Input|Fee Based|EGX'!Y407/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V405*'Input|Fee Based|EGX'!X407*'Input|Fee Based|EGX'!Z407/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA407),\"\",'Input|Fee Based|EGX'!$AA407)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z405)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB407),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA405*'Input|Fee Based|EGX'!AC407*'Input|Fee Based|EGX'!AD407/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA405*'Input|Fee Based|EGX'!AC407*'Input|Fee Based|EGX'!AE407/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF407),\"\",'Input|Fee Based|EGX'!$AF407)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE405)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG407),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF405*'Input|Fee Based|EGX'!AH407*'Input|Fee Based|EGX'!AI407/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF405*'Input|Fee Based|EGX'!AH407*'Input|Fee Based|EGX'!AJ407/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK407),\"\",'Input|Fee Based|EGX'!$AK407)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ405)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL407),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK405*'Input|Fee Based|EGX'!AM407*'Input|Fee Based|EGX'!AN407/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK405*'Input|Fee Based|EGX'!AM407*'Input|Fee Based|EGX'!AO407/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ407*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR407*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS407*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT407*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV405*'Input|Fee Based|EGX'!AV407","v":0},{"$f":"$AV405*'Input|Fee Based|EGX'!AW407","v":0},{"$f":"$AV405*'Input|Fee Based|EGX'!AX407","v":0},{"$f":"SUM($AV405,$AX405:$AZ405)*'Input|Fee Based|EGX'!$AY407","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B408),\"\",'Input|Fee Based|EGX'!B408)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C408),\"\",'Input|Fee Based|EGX'!C408)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D408),\"\",'Input|Fee Based|EGX'!D408)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E408),\"\",'Input|Fee Based|EGX'!E408)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F408),\"\",'Input|Fee Based|EGX'!F408)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G408),\"\",'Input|Fee Based|EGX'!G408)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I408),\"\",'Input|Fee Based|EGX'!I408)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J406)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J408),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K406*'Input|Fee Based|EGX'!K408*'Input|Fee Based|EGX'!L408/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M408),\"\",'Input|Fee Based|EGX'!M408)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M406)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N408),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N406*'Input|Fee Based|EGX'!O408*'Input|Fee Based|EGX'!P408/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q408),\"\",'Input|Fee Based|EGX'!Q408)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P406)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R408),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q406*'Input|Fee Based|EGX'!S408*'Input|Fee Based|EGX'!T408/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V408),\"\",'Input|Fee Based|EGX'!$V408)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U406)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W408),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V406*'Input|Fee Based|EGX'!X408*'Input|Fee Based|EGX'!Y408/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V406*'Input|Fee Based|EGX'!X408*'Input|Fee Based|EGX'!Z408/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA408),\"\",'Input|Fee Based|EGX'!$AA408)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z406)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB408),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA406*'Input|Fee Based|EGX'!AC408*'Input|Fee Based|EGX'!AD408/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA406*'Input|Fee Based|EGX'!AC408*'Input|Fee Based|EGX'!AE408/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF408),\"\",'Input|Fee Based|EGX'!$AF408)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE406)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG408),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF406*'Input|Fee Based|EGX'!AH408*'Input|Fee Based|EGX'!AI408/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF406*'Input|Fee Based|EGX'!AH408*'Input|Fee Based|EGX'!AJ408/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK408),\"\",'Input|Fee Based|EGX'!$AK408)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ406)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL408),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK406*'Input|Fee Based|EGX'!AM408*'Input|Fee Based|EGX'!AN408/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK406*'Input|Fee Based|EGX'!AM408*'Input|Fee Based|EGX'!AO408/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ408*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR408*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS408*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT408*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV406*'Input|Fee Based|EGX'!AV408","v":0},{"$f":"$AV406*'Input|Fee Based|EGX'!AW408","v":0},{"$f":"$AV406*'Input|Fee Based|EGX'!AX408","v":0},{"$f":"SUM($AV406,$AX406:$AZ406)*'Input|Fee Based|EGX'!$AY408","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B409),\"\",'Input|Fee Based|EGX'!B409)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C409),\"\",'Input|Fee Based|EGX'!C409)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D409),\"\",'Input|Fee Based|EGX'!D409)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E409),\"\",'Input|Fee Based|EGX'!E409)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F409),\"\",'Input|Fee Based|EGX'!F409)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G409),\"\",'Input|Fee Based|EGX'!G409)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I409),\"\",'Input|Fee Based|EGX'!I409)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J407)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J409),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K407*'Input|Fee Based|EGX'!K409*'Input|Fee Based|EGX'!L409/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M409),\"\",'Input|Fee Based|EGX'!M409)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M407)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N409),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N407*'Input|Fee Based|EGX'!O409*'Input|Fee Based|EGX'!P409/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q409),\"\",'Input|Fee Based|EGX'!Q409)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P407)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R409),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q407*'Input|Fee Based|EGX'!S409*'Input|Fee Based|EGX'!T409/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V409),\"\",'Input|Fee Based|EGX'!$V409)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U407)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W409),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V407*'Input|Fee Based|EGX'!X409*'Input|Fee Based|EGX'!Y409/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V407*'Input|Fee Based|EGX'!X409*'Input|Fee Based|EGX'!Z409/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA409),\"\",'Input|Fee Based|EGX'!$AA409)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z407)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB409),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA407*'Input|Fee Based|EGX'!AC409*'Input|Fee Based|EGX'!AD409/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA407*'Input|Fee Based|EGX'!AC409*'Input|Fee Based|EGX'!AE409/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF409),\"\",'Input|Fee Based|EGX'!$AF409)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE407)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG409),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF407*'Input|Fee Based|EGX'!AH409*'Input|Fee Based|EGX'!AI409/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF407*'Input|Fee Based|EGX'!AH409*'Input|Fee Based|EGX'!AJ409/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK409),\"\",'Input|Fee Based|EGX'!$AK409)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ407)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL409),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK407*'Input|Fee Based|EGX'!AM409*'Input|Fee Based|EGX'!AN409/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK407*'Input|Fee Based|EGX'!AM409*'Input|Fee Based|EGX'!AO409/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ409*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR409*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS409*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT409*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV407*'Input|Fee Based|EGX'!AV409","v":0},{"$f":"$AV407*'Input|Fee Based|EGX'!AW409","v":0},{"$f":"$AV407*'Input|Fee Based|EGX'!AX409","v":0},{"$f":"SUM($AV407,$AX407:$AZ407)*'Input|Fee Based|EGX'!$AY409","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B410),\"\",'Input|Fee Based|EGX'!B410)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C410),\"\",'Input|Fee Based|EGX'!C410)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D410),\"\",'Input|Fee Based|EGX'!D410)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E410),\"\",'Input|Fee Based|EGX'!E410)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F410),\"\",'Input|Fee Based|EGX'!F410)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G410),\"\",'Input|Fee Based|EGX'!G410)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I410),\"\",'Input|Fee Based|EGX'!I410)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J408)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J410),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K408*'Input|Fee Based|EGX'!K410*'Input|Fee Based|EGX'!L410/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M410),\"\",'Input|Fee Based|EGX'!M410)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M408)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N410),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N408*'Input|Fee Based|EGX'!O410*'Input|Fee Based|EGX'!P410/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q410),\"\",'Input|Fee Based|EGX'!Q410)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P408)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R410),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q408*'Input|Fee Based|EGX'!S410*'Input|Fee Based|EGX'!T410/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V410),\"\",'Input|Fee Based|EGX'!$V410)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U408)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W410),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V408*'Input|Fee Based|EGX'!X410*'Input|Fee Based|EGX'!Y410/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V408*'Input|Fee Based|EGX'!X410*'Input|Fee Based|EGX'!Z410/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA410),\"\",'Input|Fee Based|EGX'!$AA410)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z408)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB410),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA408*'Input|Fee Based|EGX'!AC410*'Input|Fee Based|EGX'!AD410/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA408*'Input|Fee Based|EGX'!AC410*'Input|Fee Based|EGX'!AE410/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF410),\"\",'Input|Fee Based|EGX'!$AF410)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE408)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG410),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF408*'Input|Fee Based|EGX'!AH410*'Input|Fee Based|EGX'!AI410/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF408*'Input|Fee Based|EGX'!AH410*'Input|Fee Based|EGX'!AJ410/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK410),\"\",'Input|Fee Based|EGX'!$AK410)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ408)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL410),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK408*'Input|Fee Based|EGX'!AM410*'Input|Fee Based|EGX'!AN410/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK408*'Input|Fee Based|EGX'!AM410*'Input|Fee Based|EGX'!AO410/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ410*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR410*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS410*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT410*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV408*'Input|Fee Based|EGX'!AV410","v":0},{"$f":"$AV408*'Input|Fee Based|EGX'!AW410","v":0},{"$f":"$AV408*'Input|Fee Based|EGX'!AX410","v":0},{"$f":"SUM($AV408,$AX408:$AZ408)*'Input|Fee Based|EGX'!$AY410","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B411),\"\",'Input|Fee Based|EGX'!B411)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C411),\"\",'Input|Fee Based|EGX'!C411)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D411),\"\",'Input|Fee Based|EGX'!D411)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E411),\"\",'Input|Fee Based|EGX'!E411)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F411),\"\",'Input|Fee Based|EGX'!F411)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G411),\"\",'Input|Fee Based|EGX'!G411)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I411),\"\",'Input|Fee Based|EGX'!I411)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J409)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J411),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K409*'Input|Fee Based|EGX'!K411*'Input|Fee Based|EGX'!L411/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M411),\"\",'Input|Fee Based|EGX'!M411)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M409)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N411),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N409*'Input|Fee Based|EGX'!O411*'Input|Fee Based|EGX'!P411/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q411),\"\",'Input|Fee Based|EGX'!Q411)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P409)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R411),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q409*'Input|Fee Based|EGX'!S411*'Input|Fee Based|EGX'!T411/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V411),\"\",'Input|Fee Based|EGX'!$V411)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U409)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W411),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V409*'Input|Fee Based|EGX'!X411*'Input|Fee Based|EGX'!Y411/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V409*'Input|Fee Based|EGX'!X411*'Input|Fee Based|EGX'!Z411/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA411),\"\",'Input|Fee Based|EGX'!$AA411)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z409)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB411),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA409*'Input|Fee Based|EGX'!AC411*'Input|Fee Based|EGX'!AD411/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA409*'Input|Fee Based|EGX'!AC411*'Input|Fee Based|EGX'!AE411/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF411),\"\",'Input|Fee Based|EGX'!$AF411)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE409)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG411),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF409*'Input|Fee Based|EGX'!AH411*'Input|Fee Based|EGX'!AI411/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF409*'Input|Fee Based|EGX'!AH411*'Input|Fee Based|EGX'!AJ411/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK411),\"\",'Input|Fee Based|EGX'!$AK411)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ409)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL411),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK409*'Input|Fee Based|EGX'!AM411*'Input|Fee Based|EGX'!AN411/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK409*'Input|Fee Based|EGX'!AM411*'Input|Fee Based|EGX'!AO411/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ411*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR411*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS411*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT411*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV409*'Input|Fee Based|EGX'!AV411","v":0},{"$f":"$AV409*'Input|Fee Based|EGX'!AW411","v":0},{"$f":"$AV409*'Input|Fee Based|EGX'!AX411","v":0},{"$f":"SUM($AV409,$AX409:$AZ409)*'Input|Fee Based|EGX'!$AY411","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B412),\"\",'Input|Fee Based|EGX'!B412)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C412),\"\",'Input|Fee Based|EGX'!C412)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D412),\"\",'Input|Fee Based|EGX'!D412)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E412),\"\",'Input|Fee Based|EGX'!E412)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F412),\"\",'Input|Fee Based|EGX'!F412)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G412),\"\",'Input|Fee Based|EGX'!G412)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I412),\"\",'Input|Fee Based|EGX'!I412)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J410)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J412),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K410*'Input|Fee Based|EGX'!K412*'Input|Fee Based|EGX'!L412/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M412),\"\",'Input|Fee Based|EGX'!M412)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M410)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N412),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N410*'Input|Fee Based|EGX'!O412*'Input|Fee Based|EGX'!P412/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q412),\"\",'Input|Fee Based|EGX'!Q412)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P410)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R412),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q410*'Input|Fee Based|EGX'!S412*'Input|Fee Based|EGX'!T412/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V412),\"\",'Input|Fee Based|EGX'!$V412)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U410)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W412),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V410*'Input|Fee Based|EGX'!X412*'Input|Fee Based|EGX'!Y412/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V410*'Input|Fee Based|EGX'!X412*'Input|Fee Based|EGX'!Z412/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA412),\"\",'Input|Fee Based|EGX'!$AA412)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z410)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB412),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA410*'Input|Fee Based|EGX'!AC412*'Input|Fee Based|EGX'!AD412/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA410*'Input|Fee Based|EGX'!AC412*'Input|Fee Based|EGX'!AE412/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF412),\"\",'Input|Fee Based|EGX'!$AF412)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE410)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG412),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF410*'Input|Fee Based|EGX'!AH412*'Input|Fee Based|EGX'!AI412/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF410*'Input|Fee Based|EGX'!AH412*'Input|Fee Based|EGX'!AJ412/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK412),\"\",'Input|Fee Based|EGX'!$AK412)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ410)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL412),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK410*'Input|Fee Based|EGX'!AM412*'Input|Fee Based|EGX'!AN412/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK410*'Input|Fee Based|EGX'!AM412*'Input|Fee Based|EGX'!AO412/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ412*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR412*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS412*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT412*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV410*'Input|Fee Based|EGX'!AV412","v":0},{"$f":"$AV410*'Input|Fee Based|EGX'!AW412","v":0},{"$f":"$AV410*'Input|Fee Based|EGX'!AX412","v":0},{"$f":"SUM($AV410,$AX410:$AZ410)*'Input|Fee Based|EGX'!$AY412","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B413),\"\",'Input|Fee Based|EGX'!B413)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C413),\"\",'Input|Fee Based|EGX'!C413)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D413),\"\",'Input|Fee Based|EGX'!D413)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E413),\"\",'Input|Fee Based|EGX'!E413)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F413),\"\",'Input|Fee Based|EGX'!F413)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G413),\"\",'Input|Fee Based|EGX'!G413)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I413),\"\",'Input|Fee Based|EGX'!I413)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J411)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J413),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K411*'Input|Fee Based|EGX'!K413*'Input|Fee Based|EGX'!L413/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M413),\"\",'Input|Fee Based|EGX'!M413)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M411)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N413),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N411*'Input|Fee Based|EGX'!O413*'Input|Fee Based|EGX'!P413/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q413),\"\",'Input|Fee Based|EGX'!Q413)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P411)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R413),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q411*'Input|Fee Based|EGX'!S413*'Input|Fee Based|EGX'!T413/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V413),\"\",'Input|Fee Based|EGX'!$V413)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U411)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W413),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V411*'Input|Fee Based|EGX'!X413*'Input|Fee Based|EGX'!Y413/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V411*'Input|Fee Based|EGX'!X413*'Input|Fee Based|EGX'!Z413/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA413),\"\",'Input|Fee Based|EGX'!$AA413)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z411)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB413),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA411*'Input|Fee Based|EGX'!AC413*'Input|Fee Based|EGX'!AD413/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA411*'Input|Fee Based|EGX'!AC413*'Input|Fee Based|EGX'!AE413/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF413),\"\",'Input|Fee Based|EGX'!$AF413)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE411)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG413),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF411*'Input|Fee Based|EGX'!AH413*'Input|Fee Based|EGX'!AI413/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF411*'Input|Fee Based|EGX'!AH413*'Input|Fee Based|EGX'!AJ413/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK413),\"\",'Input|Fee Based|EGX'!$AK413)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ411)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL413),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK411*'Input|Fee Based|EGX'!AM413*'Input|Fee Based|EGX'!AN413/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK411*'Input|Fee Based|EGX'!AM413*'Input|Fee Based|EGX'!AO413/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ413*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR413*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS413*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT413*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV411*'Input|Fee Based|EGX'!AV413","v":0},{"$f":"$AV411*'Input|Fee Based|EGX'!AW413","v":0},{"$f":"$AV411*'Input|Fee Based|EGX'!AX413","v":0},{"$f":"SUM($AV411,$AX411:$AZ411)*'Input|Fee Based|EGX'!$AY413","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B414),\"\",'Input|Fee Based|EGX'!B414)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C414),\"\",'Input|Fee Based|EGX'!C414)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D414),\"\",'Input|Fee Based|EGX'!D414)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E414),\"\",'Input|Fee Based|EGX'!E414)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F414),\"\",'Input|Fee Based|EGX'!F414)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G414),\"\",'Input|Fee Based|EGX'!G414)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I414),\"\",'Input|Fee Based|EGX'!I414)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J412)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J414),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K412*'Input|Fee Based|EGX'!K414*'Input|Fee Based|EGX'!L414/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M414),\"\",'Input|Fee Based|EGX'!M414)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M412)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N414),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N412*'Input|Fee Based|EGX'!O414*'Input|Fee Based|EGX'!P414/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q414),\"\",'Input|Fee Based|EGX'!Q414)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P412)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R414),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q412*'Input|Fee Based|EGX'!S414*'Input|Fee Based|EGX'!T414/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V414),\"\",'Input|Fee Based|EGX'!$V414)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U412)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W414),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V412*'Input|Fee Based|EGX'!X414*'Input|Fee Based|EGX'!Y414/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V412*'Input|Fee Based|EGX'!X414*'Input|Fee Based|EGX'!Z414/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA414),\"\",'Input|Fee Based|EGX'!$AA414)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z412)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB414),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA412*'Input|Fee Based|EGX'!AC414*'Input|Fee Based|EGX'!AD414/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA412*'Input|Fee Based|EGX'!AC414*'Input|Fee Based|EGX'!AE414/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF414),\"\",'Input|Fee Based|EGX'!$AF414)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE412)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG414),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF412*'Input|Fee Based|EGX'!AH414*'Input|Fee Based|EGX'!AI414/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF412*'Input|Fee Based|EGX'!AH414*'Input|Fee Based|EGX'!AJ414/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK414),\"\",'Input|Fee Based|EGX'!$AK414)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ412)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL414),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK412*'Input|Fee Based|EGX'!AM414*'Input|Fee Based|EGX'!AN414/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK412*'Input|Fee Based|EGX'!AM414*'Input|Fee Based|EGX'!AO414/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ414*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR414*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS414*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT414*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV412*'Input|Fee Based|EGX'!AV414","v":0},{"$f":"$AV412*'Input|Fee Based|EGX'!AW414","v":0},{"$f":"$AV412*'Input|Fee Based|EGX'!AX414","v":0},{"$f":"SUM($AV412,$AX412:$AZ412)*'Input|Fee Based|EGX'!$AY414","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B415),\"\",'Input|Fee Based|EGX'!B415)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C415),\"\",'Input|Fee Based|EGX'!C415)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D415),\"\",'Input|Fee Based|EGX'!D415)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E415),\"\",'Input|Fee Based|EGX'!E415)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F415),\"\",'Input|Fee Based|EGX'!F415)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G415),\"\",'Input|Fee Based|EGX'!G415)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I415),\"\",'Input|Fee Based|EGX'!I415)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J413)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J415),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K413*'Input|Fee Based|EGX'!K415*'Input|Fee Based|EGX'!L415/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M415),\"\",'Input|Fee Based|EGX'!M415)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M413)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N415),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N413*'Input|Fee Based|EGX'!O415*'Input|Fee Based|EGX'!P415/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q415),\"\",'Input|Fee Based|EGX'!Q415)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P413)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R415),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q413*'Input|Fee Based|EGX'!S415*'Input|Fee Based|EGX'!T415/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V415),\"\",'Input|Fee Based|EGX'!$V415)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U413)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W415),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V413*'Input|Fee Based|EGX'!X415*'Input|Fee Based|EGX'!Y415/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V413*'Input|Fee Based|EGX'!X415*'Input|Fee Based|EGX'!Z415/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA415),\"\",'Input|Fee Based|EGX'!$AA415)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z413)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB415),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA413*'Input|Fee Based|EGX'!AC415*'Input|Fee Based|EGX'!AD415/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA413*'Input|Fee Based|EGX'!AC415*'Input|Fee Based|EGX'!AE415/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF415),\"\",'Input|Fee Based|EGX'!$AF415)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE413)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG415),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF413*'Input|Fee Based|EGX'!AH415*'Input|Fee Based|EGX'!AI415/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF413*'Input|Fee Based|EGX'!AH415*'Input|Fee Based|EGX'!AJ415/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK415),\"\",'Input|Fee Based|EGX'!$AK415)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ413)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL415),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK413*'Input|Fee Based|EGX'!AM415*'Input|Fee Based|EGX'!AN415/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK413*'Input|Fee Based|EGX'!AM415*'Input|Fee Based|EGX'!AO415/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ415*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR415*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS415*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT415*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV413*'Input|Fee Based|EGX'!AV415","v":0},{"$f":"$AV413*'Input|Fee Based|EGX'!AW415","v":0},{"$f":"$AV413*'Input|Fee Based|EGX'!AX415","v":0},{"$f":"SUM($AV413,$AX413:$AZ413)*'Input|Fee Based|EGX'!$AY415","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B416),\"\",'Input|Fee Based|EGX'!B416)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C416),\"\",'Input|Fee Based|EGX'!C416)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D416),\"\",'Input|Fee Based|EGX'!D416)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E416),\"\",'Input|Fee Based|EGX'!E416)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F416),\"\",'Input|Fee Based|EGX'!F416)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G416),\"\",'Input|Fee Based|EGX'!G416)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I416),\"\",'Input|Fee Based|EGX'!I416)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J414)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J416),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K414*'Input|Fee Based|EGX'!K416*'Input|Fee Based|EGX'!L416/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M416),\"\",'Input|Fee Based|EGX'!M416)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M414)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N416),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N414*'Input|Fee Based|EGX'!O416*'Input|Fee Based|EGX'!P416/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q416),\"\",'Input|Fee Based|EGX'!Q416)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P414)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R416),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q414*'Input|Fee Based|EGX'!S416*'Input|Fee Based|EGX'!T416/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V416),\"\",'Input|Fee Based|EGX'!$V416)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U414)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W416),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V414*'Input|Fee Based|EGX'!X416*'Input|Fee Based|EGX'!Y416/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V414*'Input|Fee Based|EGX'!X416*'Input|Fee Based|EGX'!Z416/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA416),\"\",'Input|Fee Based|EGX'!$AA416)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z414)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB416),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA414*'Input|Fee Based|EGX'!AC416*'Input|Fee Based|EGX'!AD416/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA414*'Input|Fee Based|EGX'!AC416*'Input|Fee Based|EGX'!AE416/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF416),\"\",'Input|Fee Based|EGX'!$AF416)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE414)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG416),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF414*'Input|Fee Based|EGX'!AH416*'Input|Fee Based|EGX'!AI416/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF414*'Input|Fee Based|EGX'!AH416*'Input|Fee Based|EGX'!AJ416/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK416),\"\",'Input|Fee Based|EGX'!$AK416)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ414)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL416),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK414*'Input|Fee Based|EGX'!AM416*'Input|Fee Based|EGX'!AN416/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK414*'Input|Fee Based|EGX'!AM416*'Input|Fee Based|EGX'!AO416/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ416*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR416*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS416*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT416*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV414*'Input|Fee Based|EGX'!AV416","v":0},{"$f":"$AV414*'Input|Fee Based|EGX'!AW416","v":0},{"$f":"$AV414*'Input|Fee Based|EGX'!AX416","v":0},{"$f":"SUM($AV414,$AX414:$AZ414)*'Input|Fee Based|EGX'!$AY416","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B417),\"\",'Input|Fee Based|EGX'!B417)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C417),\"\",'Input|Fee Based|EGX'!C417)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D417),\"\",'Input|Fee Based|EGX'!D417)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E417),\"\",'Input|Fee Based|EGX'!E417)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F417),\"\",'Input|Fee Based|EGX'!F417)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G417),\"\",'Input|Fee Based|EGX'!G417)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I417),\"\",'Input|Fee Based|EGX'!I417)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J415)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J417),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K415*'Input|Fee Based|EGX'!K417*'Input|Fee Based|EGX'!L417/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M417),\"\",'Input|Fee Based|EGX'!M417)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M415)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N417),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N415*'Input|Fee Based|EGX'!O417*'Input|Fee Based|EGX'!P417/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q417),\"\",'Input|Fee Based|EGX'!Q417)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P415)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R417),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q415*'Input|Fee Based|EGX'!S417*'Input|Fee Based|EGX'!T417/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V417),\"\",'Input|Fee Based|EGX'!$V417)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U415)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W417),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V415*'Input|Fee Based|EGX'!X417*'Input|Fee Based|EGX'!Y417/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V415*'Input|Fee Based|EGX'!X417*'Input|Fee Based|EGX'!Z417/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA417),\"\",'Input|Fee Based|EGX'!$AA417)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z415)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB417),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA415*'Input|Fee Based|EGX'!AC417*'Input|Fee Based|EGX'!AD417/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA415*'Input|Fee Based|EGX'!AC417*'Input|Fee Based|EGX'!AE417/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF417),\"\",'Input|Fee Based|EGX'!$AF417)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE415)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG417),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF415*'Input|Fee Based|EGX'!AH417*'Input|Fee Based|EGX'!AI417/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF415*'Input|Fee Based|EGX'!AH417*'Input|Fee Based|EGX'!AJ417/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK417),\"\",'Input|Fee Based|EGX'!$AK417)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ415)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL417),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK415*'Input|Fee Based|EGX'!AM417*'Input|Fee Based|EGX'!AN417/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK415*'Input|Fee Based|EGX'!AM417*'Input|Fee Based|EGX'!AO417/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ417*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR417*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS417*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT417*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV415*'Input|Fee Based|EGX'!AV417","v":0},{"$f":"$AV415*'Input|Fee Based|EGX'!AW417","v":0},{"$f":"$AV415*'Input|Fee Based|EGX'!AX417","v":0},{"$f":"SUM($AV415,$AX415:$AZ415)*'Input|Fee Based|EGX'!$AY417","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B418),\"\",'Input|Fee Based|EGX'!B418)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C418),\"\",'Input|Fee Based|EGX'!C418)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D418),\"\",'Input|Fee Based|EGX'!D418)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E418),\"\",'Input|Fee Based|EGX'!E418)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F418),\"\",'Input|Fee Based|EGX'!F418)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G418),\"\",'Input|Fee Based|EGX'!G418)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I418),\"\",'Input|Fee Based|EGX'!I418)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J416)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J418),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K416*'Input|Fee Based|EGX'!K418*'Input|Fee Based|EGX'!L418/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M418),\"\",'Input|Fee Based|EGX'!M418)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M416)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N418),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N416*'Input|Fee Based|EGX'!O418*'Input|Fee Based|EGX'!P418/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q418),\"\",'Input|Fee Based|EGX'!Q418)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P416)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R418),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q416*'Input|Fee Based|EGX'!S418*'Input|Fee Based|EGX'!T418/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V418),\"\",'Input|Fee Based|EGX'!$V418)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U416)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W418),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V416*'Input|Fee Based|EGX'!X418*'Input|Fee Based|EGX'!Y418/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V416*'Input|Fee Based|EGX'!X418*'Input|Fee Based|EGX'!Z418/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA418),\"\",'Input|Fee Based|EGX'!$AA418)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z416)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB418),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA416*'Input|Fee Based|EGX'!AC418*'Input|Fee Based|EGX'!AD418/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA416*'Input|Fee Based|EGX'!AC418*'Input|Fee Based|EGX'!AE418/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF418),\"\",'Input|Fee Based|EGX'!$AF418)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE416)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG418),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF416*'Input|Fee Based|EGX'!AH418*'Input|Fee Based|EGX'!AI418/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF416*'Input|Fee Based|EGX'!AH418*'Input|Fee Based|EGX'!AJ418/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK418),\"\",'Input|Fee Based|EGX'!$AK418)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ416)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL418),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK416*'Input|Fee Based|EGX'!AM418*'Input|Fee Based|EGX'!AN418/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK416*'Input|Fee Based|EGX'!AM418*'Input|Fee Based|EGX'!AO418/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ418*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR418*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS418*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT418*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV416*'Input|Fee Based|EGX'!AV418","v":0},{"$f":"$AV416*'Input|Fee Based|EGX'!AW418","v":0},{"$f":"$AV416*'Input|Fee Based|EGX'!AX418","v":0},{"$f":"SUM($AV416,$AX416:$AZ416)*'Input|Fee Based|EGX'!$AY418","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B419),\"\",'Input|Fee Based|EGX'!B419)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C419),\"\",'Input|Fee Based|EGX'!C419)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D419),\"\",'Input|Fee Based|EGX'!D419)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E419),\"\",'Input|Fee Based|EGX'!E419)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F419),\"\",'Input|Fee Based|EGX'!F419)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G419),\"\",'Input|Fee Based|EGX'!G419)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I419),\"\",'Input|Fee Based|EGX'!I419)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J417)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J419),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K417*'Input|Fee Based|EGX'!K419*'Input|Fee Based|EGX'!L419/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M419),\"\",'Input|Fee Based|EGX'!M419)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M417)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N419),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N417*'Input|Fee Based|EGX'!O419*'Input|Fee Based|EGX'!P419/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q419),\"\",'Input|Fee Based|EGX'!Q419)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P417)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R419),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q417*'Input|Fee Based|EGX'!S419*'Input|Fee Based|EGX'!T419/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V419),\"\",'Input|Fee Based|EGX'!$V419)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U417)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W419),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V417*'Input|Fee Based|EGX'!X419*'Input|Fee Based|EGX'!Y419/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V417*'Input|Fee Based|EGX'!X419*'Input|Fee Based|EGX'!Z419/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA419),\"\",'Input|Fee Based|EGX'!$AA419)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z417)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB419),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA417*'Input|Fee Based|EGX'!AC419*'Input|Fee Based|EGX'!AD419/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA417*'Input|Fee Based|EGX'!AC419*'Input|Fee Based|EGX'!AE419/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF419),\"\",'Input|Fee Based|EGX'!$AF419)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE417)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG419),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF417*'Input|Fee Based|EGX'!AH419*'Input|Fee Based|EGX'!AI419/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF417*'Input|Fee Based|EGX'!AH419*'Input|Fee Based|EGX'!AJ419/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK419),\"\",'Input|Fee Based|EGX'!$AK419)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ417)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL419),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK417*'Input|Fee Based|EGX'!AM419*'Input|Fee Based|EGX'!AN419/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK417*'Input|Fee Based|EGX'!AM419*'Input|Fee Based|EGX'!AO419/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ419*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR419*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS419*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT419*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV417*'Input|Fee Based|EGX'!AV419","v":0},{"$f":"$AV417*'Input|Fee Based|EGX'!AW419","v":0},{"$f":"$AV417*'Input|Fee Based|EGX'!AX419","v":0},{"$f":"SUM($AV417,$AX417:$AZ417)*'Input|Fee Based|EGX'!$AY419","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B420),\"\",'Input|Fee Based|EGX'!B420)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C420),\"\",'Input|Fee Based|EGX'!C420)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D420),\"\",'Input|Fee Based|EGX'!D420)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E420),\"\",'Input|Fee Based|EGX'!E420)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F420),\"\",'Input|Fee Based|EGX'!F420)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G420),\"\",'Input|Fee Based|EGX'!G420)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I420),\"\",'Input|Fee Based|EGX'!I420)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J418)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J420),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K418*'Input|Fee Based|EGX'!K420*'Input|Fee Based|EGX'!L420/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M420),\"\",'Input|Fee Based|EGX'!M420)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M418)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N420),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N418*'Input|Fee Based|EGX'!O420*'Input|Fee Based|EGX'!P420/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q420),\"\",'Input|Fee Based|EGX'!Q420)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P418)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R420),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q418*'Input|Fee Based|EGX'!S420*'Input|Fee Based|EGX'!T420/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V420),\"\",'Input|Fee Based|EGX'!$V420)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U418)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W420),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V418*'Input|Fee Based|EGX'!X420*'Input|Fee Based|EGX'!Y420/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V418*'Input|Fee Based|EGX'!X420*'Input|Fee Based|EGX'!Z420/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA420),\"\",'Input|Fee Based|EGX'!$AA420)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z418)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB420),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA418*'Input|Fee Based|EGX'!AC420*'Input|Fee Based|EGX'!AD420/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA418*'Input|Fee Based|EGX'!AC420*'Input|Fee Based|EGX'!AE420/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF420),\"\",'Input|Fee Based|EGX'!$AF420)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE418)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG420),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF418*'Input|Fee Based|EGX'!AH420*'Input|Fee Based|EGX'!AI420/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF418*'Input|Fee Based|EGX'!AH420*'Input|Fee Based|EGX'!AJ420/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK420),\"\",'Input|Fee Based|EGX'!$AK420)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ418)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL420),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK418*'Input|Fee Based|EGX'!AM420*'Input|Fee Based|EGX'!AN420/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK418*'Input|Fee Based|EGX'!AM420*'Input|Fee Based|EGX'!AO420/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ420*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR420*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS420*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT420*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV418*'Input|Fee Based|EGX'!AV420","v":0},{"$f":"$AV418*'Input|Fee Based|EGX'!AW420","v":0},{"$f":"$AV418*'Input|Fee Based|EGX'!AX420","v":0},{"$f":"SUM($AV418,$AX418:$AZ418)*'Input|Fee Based|EGX'!$AY420","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B421),\"\",'Input|Fee Based|EGX'!B421)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C421),\"\",'Input|Fee Based|EGX'!C421)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D421),\"\",'Input|Fee Based|EGX'!D421)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E421),\"\",'Input|Fee Based|EGX'!E421)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F421),\"\",'Input|Fee Based|EGX'!F421)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G421),\"\",'Input|Fee Based|EGX'!G421)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I421),\"\",'Input|Fee Based|EGX'!I421)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J419)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J421),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K419*'Input|Fee Based|EGX'!K421*'Input|Fee Based|EGX'!L421/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M421),\"\",'Input|Fee Based|EGX'!M421)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M419)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N421),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N419*'Input|Fee Based|EGX'!O421*'Input|Fee Based|EGX'!P421/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q421),\"\",'Input|Fee Based|EGX'!Q421)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P419)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R421),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q419*'Input|Fee Based|EGX'!S421*'Input|Fee Based|EGX'!T421/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V421),\"\",'Input|Fee Based|EGX'!$V421)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U419)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W421),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V419*'Input|Fee Based|EGX'!X421*'Input|Fee Based|EGX'!Y421/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V419*'Input|Fee Based|EGX'!X421*'Input|Fee Based|EGX'!Z421/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA421),\"\",'Input|Fee Based|EGX'!$AA421)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z419)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB421),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA419*'Input|Fee Based|EGX'!AC421*'Input|Fee Based|EGX'!AD421/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA419*'Input|Fee Based|EGX'!AC421*'Input|Fee Based|EGX'!AE421/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF421),\"\",'Input|Fee Based|EGX'!$AF421)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE419)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG421),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF419*'Input|Fee Based|EGX'!AH421*'Input|Fee Based|EGX'!AI421/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF419*'Input|Fee Based|EGX'!AH421*'Input|Fee Based|EGX'!AJ421/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK421),\"\",'Input|Fee Based|EGX'!$AK421)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ419)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL421),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK419*'Input|Fee Based|EGX'!AM421*'Input|Fee Based|EGX'!AN421/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK419*'Input|Fee Based|EGX'!AM421*'Input|Fee Based|EGX'!AO421/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ421*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR421*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS421*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT421*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV419*'Input|Fee Based|EGX'!AV421","v":0},{"$f":"$AV419*'Input|Fee Based|EGX'!AW421","v":0},{"$f":"$AV419*'Input|Fee Based|EGX'!AX421","v":0},{"$f":"SUM($AV419,$AX419:$AZ419)*'Input|Fee Based|EGX'!$AY421","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B422),\"\",'Input|Fee Based|EGX'!B422)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C422),\"\",'Input|Fee Based|EGX'!C422)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D422),\"\",'Input|Fee Based|EGX'!D422)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E422),\"\",'Input|Fee Based|EGX'!E422)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F422),\"\",'Input|Fee Based|EGX'!F422)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G422),\"\",'Input|Fee Based|EGX'!G422)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I422),\"\",'Input|Fee Based|EGX'!I422)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J420)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J422),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K420*'Input|Fee Based|EGX'!K422*'Input|Fee Based|EGX'!L422/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M422),\"\",'Input|Fee Based|EGX'!M422)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M420)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N422),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N420*'Input|Fee Based|EGX'!O422*'Input|Fee Based|EGX'!P422/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q422),\"\",'Input|Fee Based|EGX'!Q422)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P420)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R422),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q420*'Input|Fee Based|EGX'!S422*'Input|Fee Based|EGX'!T422/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V422),\"\",'Input|Fee Based|EGX'!$V422)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U420)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W422),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V420*'Input|Fee Based|EGX'!X422*'Input|Fee Based|EGX'!Y422/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V420*'Input|Fee Based|EGX'!X422*'Input|Fee Based|EGX'!Z422/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA422),\"\",'Input|Fee Based|EGX'!$AA422)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z420)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB422),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA420*'Input|Fee Based|EGX'!AC422*'Input|Fee Based|EGX'!AD422/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA420*'Input|Fee Based|EGX'!AC422*'Input|Fee Based|EGX'!AE422/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF422),\"\",'Input|Fee Based|EGX'!$AF422)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE420)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG422),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF420*'Input|Fee Based|EGX'!AH422*'Input|Fee Based|EGX'!AI422/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF420*'Input|Fee Based|EGX'!AH422*'Input|Fee Based|EGX'!AJ422/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK422),\"\",'Input|Fee Based|EGX'!$AK422)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ420)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL422),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK420*'Input|Fee Based|EGX'!AM422*'Input|Fee Based|EGX'!AN422/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK420*'Input|Fee Based|EGX'!AM422*'Input|Fee Based|EGX'!AO422/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ422*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR422*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS422*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT422*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV420*'Input|Fee Based|EGX'!AV422","v":0},{"$f":"$AV420*'Input|Fee Based|EGX'!AW422","v":0},{"$f":"$AV420*'Input|Fee Based|EGX'!AX422","v":0},{"$f":"SUM($AV420,$AX420:$AZ420)*'Input|Fee Based|EGX'!$AY422","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B423),\"\",'Input|Fee Based|EGX'!B423)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C423),\"\",'Input|Fee Based|EGX'!C423)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D423),\"\",'Input|Fee Based|EGX'!D423)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E423),\"\",'Input|Fee Based|EGX'!E423)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F423),\"\",'Input|Fee Based|EGX'!F423)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G423),\"\",'Input|Fee Based|EGX'!G423)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I423),\"\",'Input|Fee Based|EGX'!I423)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J421)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J423),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K421*'Input|Fee Based|EGX'!K423*'Input|Fee Based|EGX'!L423/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M423),\"\",'Input|Fee Based|EGX'!M423)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M421)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N423),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N421*'Input|Fee Based|EGX'!O423*'Input|Fee Based|EGX'!P423/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q423),\"\",'Input|Fee Based|EGX'!Q423)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P421)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R423),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q421*'Input|Fee Based|EGX'!S423*'Input|Fee Based|EGX'!T423/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V423),\"\",'Input|Fee Based|EGX'!$V423)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U421)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W423),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V421*'Input|Fee Based|EGX'!X423*'Input|Fee Based|EGX'!Y423/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V421*'Input|Fee Based|EGX'!X423*'Input|Fee Based|EGX'!Z423/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA423),\"\",'Input|Fee Based|EGX'!$AA423)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z421)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB423),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA421*'Input|Fee Based|EGX'!AC423*'Input|Fee Based|EGX'!AD423/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA421*'Input|Fee Based|EGX'!AC423*'Input|Fee Based|EGX'!AE423/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF423),\"\",'Input|Fee Based|EGX'!$AF423)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE421)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG423),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF421*'Input|Fee Based|EGX'!AH423*'Input|Fee Based|EGX'!AI423/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF421*'Input|Fee Based|EGX'!AH423*'Input|Fee Based|EGX'!AJ423/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK423),\"\",'Input|Fee Based|EGX'!$AK423)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ421)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL423),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK421*'Input|Fee Based|EGX'!AM423*'Input|Fee Based|EGX'!AN423/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK421*'Input|Fee Based|EGX'!AM423*'Input|Fee Based|EGX'!AO423/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ423*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR423*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS423*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT423*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV421*'Input|Fee Based|EGX'!AV423","v":0},{"$f":"$AV421*'Input|Fee Based|EGX'!AW423","v":0},{"$f":"$AV421*'Input|Fee Based|EGX'!AX423","v":0},{"$f":"SUM($AV421,$AX421:$AZ421)*'Input|Fee Based|EGX'!$AY423","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B424),\"\",'Input|Fee Based|EGX'!B424)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C424),\"\",'Input|Fee Based|EGX'!C424)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D424),\"\",'Input|Fee Based|EGX'!D424)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E424),\"\",'Input|Fee Based|EGX'!E424)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F424),\"\",'Input|Fee Based|EGX'!F424)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G424),\"\",'Input|Fee Based|EGX'!G424)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I424),\"\",'Input|Fee Based|EGX'!I424)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J422)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J424),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K422*'Input|Fee Based|EGX'!K424*'Input|Fee Based|EGX'!L424/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M424),\"\",'Input|Fee Based|EGX'!M424)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M422)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N424),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N422*'Input|Fee Based|EGX'!O424*'Input|Fee Based|EGX'!P424/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q424),\"\",'Input|Fee Based|EGX'!Q424)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P422)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R424),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q422*'Input|Fee Based|EGX'!S424*'Input|Fee Based|EGX'!T424/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V424),\"\",'Input|Fee Based|EGX'!$V424)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U422)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W424),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V422*'Input|Fee Based|EGX'!X424*'Input|Fee Based|EGX'!Y424/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V422*'Input|Fee Based|EGX'!X424*'Input|Fee Based|EGX'!Z424/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA424),\"\",'Input|Fee Based|EGX'!$AA424)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z422)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB424),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA422*'Input|Fee Based|EGX'!AC424*'Input|Fee Based|EGX'!AD424/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA422*'Input|Fee Based|EGX'!AC424*'Input|Fee Based|EGX'!AE424/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF424),\"\",'Input|Fee Based|EGX'!$AF424)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE422)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG424),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF422*'Input|Fee Based|EGX'!AH424*'Input|Fee Based|EGX'!AI424/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF422*'Input|Fee Based|EGX'!AH424*'Input|Fee Based|EGX'!AJ424/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK424),\"\",'Input|Fee Based|EGX'!$AK424)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ422)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL424),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK422*'Input|Fee Based|EGX'!AM424*'Input|Fee Based|EGX'!AN424/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK422*'Input|Fee Based|EGX'!AM424*'Input|Fee Based|EGX'!AO424/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ424*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR424*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS424*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT424*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV422*'Input|Fee Based|EGX'!AV424","v":0},{"$f":"$AV422*'Input|Fee Based|EGX'!AW424","v":0},{"$f":"$AV422*'Input|Fee Based|EGX'!AX424","v":0},{"$f":"SUM($AV422,$AX422:$AZ422)*'Input|Fee Based|EGX'!$AY424","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B425),\"\",'Input|Fee Based|EGX'!B425)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C425),\"\",'Input|Fee Based|EGX'!C425)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D425),\"\",'Input|Fee Based|EGX'!D425)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E425),\"\",'Input|Fee Based|EGX'!E425)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F425),\"\",'Input|Fee Based|EGX'!F425)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G425),\"\",'Input|Fee Based|EGX'!G425)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I425),\"\",'Input|Fee Based|EGX'!I425)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J423)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J425),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K423*'Input|Fee Based|EGX'!K425*'Input|Fee Based|EGX'!L425/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M425),\"\",'Input|Fee Based|EGX'!M425)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M423)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N425),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N423*'Input|Fee Based|EGX'!O425*'Input|Fee Based|EGX'!P425/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q425),\"\",'Input|Fee Based|EGX'!Q425)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P423)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R425),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q423*'Input|Fee Based|EGX'!S425*'Input|Fee Based|EGX'!T425/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V425),\"\",'Input|Fee Based|EGX'!$V425)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U423)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W425),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V423*'Input|Fee Based|EGX'!X425*'Input|Fee Based|EGX'!Y425/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V423*'Input|Fee Based|EGX'!X425*'Input|Fee Based|EGX'!Z425/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA425),\"\",'Input|Fee Based|EGX'!$AA425)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z423)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB425),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA423*'Input|Fee Based|EGX'!AC425*'Input|Fee Based|EGX'!AD425/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA423*'Input|Fee Based|EGX'!AC425*'Input|Fee Based|EGX'!AE425/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF425),\"\",'Input|Fee Based|EGX'!$AF425)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE423)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG425),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF423*'Input|Fee Based|EGX'!AH425*'Input|Fee Based|EGX'!AI425/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF423*'Input|Fee Based|EGX'!AH425*'Input|Fee Based|EGX'!AJ425/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK425),\"\",'Input|Fee Based|EGX'!$AK425)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ423)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL425),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK423*'Input|Fee Based|EGX'!AM425*'Input|Fee Based|EGX'!AN425/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK423*'Input|Fee Based|EGX'!AM425*'Input|Fee Based|EGX'!AO425/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ425*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR425*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS425*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT425*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV423*'Input|Fee Based|EGX'!AV425","v":0},{"$f":"$AV423*'Input|Fee Based|EGX'!AW425","v":0},{"$f":"$AV423*'Input|Fee Based|EGX'!AX425","v":0},{"$f":"SUM($AV423,$AX423:$AZ423)*'Input|Fee Based|EGX'!$AY425","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B426),\"\",'Input|Fee Based|EGX'!B426)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C426),\"\",'Input|Fee Based|EGX'!C426)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D426),\"\",'Input|Fee Based|EGX'!D426)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E426),\"\",'Input|Fee Based|EGX'!E426)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F426),\"\",'Input|Fee Based|EGX'!F426)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G426),\"\",'Input|Fee Based|EGX'!G426)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I426),\"\",'Input|Fee Based|EGX'!I426)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J424)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J426),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K424*'Input|Fee Based|EGX'!K426*'Input|Fee Based|EGX'!L426/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M426),\"\",'Input|Fee Based|EGX'!M426)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M424)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N426),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N424*'Input|Fee Based|EGX'!O426*'Input|Fee Based|EGX'!P426/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q426),\"\",'Input|Fee Based|EGX'!Q426)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P424)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R426),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q424*'Input|Fee Based|EGX'!S426*'Input|Fee Based|EGX'!T426/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V426),\"\",'Input|Fee Based|EGX'!$V426)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U424)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W426),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V424*'Input|Fee Based|EGX'!X426*'Input|Fee Based|EGX'!Y426/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V424*'Input|Fee Based|EGX'!X426*'Input|Fee Based|EGX'!Z426/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA426),\"\",'Input|Fee Based|EGX'!$AA426)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z424)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB426),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA424*'Input|Fee Based|EGX'!AC426*'Input|Fee Based|EGX'!AD426/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA424*'Input|Fee Based|EGX'!AC426*'Input|Fee Based|EGX'!AE426/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF426),\"\",'Input|Fee Based|EGX'!$AF426)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE424)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG426),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF424*'Input|Fee Based|EGX'!AH426*'Input|Fee Based|EGX'!AI426/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF424*'Input|Fee Based|EGX'!AH426*'Input|Fee Based|EGX'!AJ426/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK426),\"\",'Input|Fee Based|EGX'!$AK426)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ424)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL426),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK424*'Input|Fee Based|EGX'!AM426*'Input|Fee Based|EGX'!AN426/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK424*'Input|Fee Based|EGX'!AM426*'Input|Fee Based|EGX'!AO426/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ426*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR426*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS426*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT426*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV424*'Input|Fee Based|EGX'!AV426","v":0},{"$f":"$AV424*'Input|Fee Based|EGX'!AW426","v":0},{"$f":"$AV424*'Input|Fee Based|EGX'!AX426","v":0},{"$f":"SUM($AV424,$AX424:$AZ424)*'Input|Fee Based|EGX'!$AY426","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B427),\"\",'Input|Fee Based|EGX'!B427)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C427),\"\",'Input|Fee Based|EGX'!C427)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D427),\"\",'Input|Fee Based|EGX'!D427)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E427),\"\",'Input|Fee Based|EGX'!E427)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F427),\"\",'Input|Fee Based|EGX'!F427)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G427),\"\",'Input|Fee Based|EGX'!G427)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I427),\"\",'Input|Fee Based|EGX'!I427)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J425)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J427),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K425*'Input|Fee Based|EGX'!K427*'Input|Fee Based|EGX'!L427/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M427),\"\",'Input|Fee Based|EGX'!M427)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M425)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N427),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N425*'Input|Fee Based|EGX'!O427*'Input|Fee Based|EGX'!P427/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q427),\"\",'Input|Fee Based|EGX'!Q427)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P425)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R427),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q425*'Input|Fee Based|EGX'!S427*'Input|Fee Based|EGX'!T427/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V427),\"\",'Input|Fee Based|EGX'!$V427)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U425)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W427),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V425*'Input|Fee Based|EGX'!X427*'Input|Fee Based|EGX'!Y427/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V425*'Input|Fee Based|EGX'!X427*'Input|Fee Based|EGX'!Z427/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA427),\"\",'Input|Fee Based|EGX'!$AA427)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z425)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB427),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA425*'Input|Fee Based|EGX'!AC427*'Input|Fee Based|EGX'!AD427/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA425*'Input|Fee Based|EGX'!AC427*'Input|Fee Based|EGX'!AE427/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF427),\"\",'Input|Fee Based|EGX'!$AF427)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE425)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG427),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF425*'Input|Fee Based|EGX'!AH427*'Input|Fee Based|EGX'!AI427/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF425*'Input|Fee Based|EGX'!AH427*'Input|Fee Based|EGX'!AJ427/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK427),\"\",'Input|Fee Based|EGX'!$AK427)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ425)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL427),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK425*'Input|Fee Based|EGX'!AM427*'Input|Fee Based|EGX'!AN427/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK425*'Input|Fee Based|EGX'!AM427*'Input|Fee Based|EGX'!AO427/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ427*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR427*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS427*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT427*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV425*'Input|Fee Based|EGX'!AV427","v":0},{"$f":"$AV425*'Input|Fee Based|EGX'!AW427","v":0},{"$f":"$AV425*'Input|Fee Based|EGX'!AX427","v":0},{"$f":"SUM($AV425,$AX425:$AZ425)*'Input|Fee Based|EGX'!$AY427","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B428),\"\",'Input|Fee Based|EGX'!B428)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C428),\"\",'Input|Fee Based|EGX'!C428)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D428),\"\",'Input|Fee Based|EGX'!D428)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E428),\"\",'Input|Fee Based|EGX'!E428)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F428),\"\",'Input|Fee Based|EGX'!F428)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G428),\"\",'Input|Fee Based|EGX'!G428)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I428),\"\",'Input|Fee Based|EGX'!I428)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J426)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J428),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K426*'Input|Fee Based|EGX'!K428*'Input|Fee Based|EGX'!L428/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M428),\"\",'Input|Fee Based|EGX'!M428)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M426)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N428),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N426*'Input|Fee Based|EGX'!O428*'Input|Fee Based|EGX'!P428/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q428),\"\",'Input|Fee Based|EGX'!Q428)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P426)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R428),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q426*'Input|Fee Based|EGX'!S428*'Input|Fee Based|EGX'!T428/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V428),\"\",'Input|Fee Based|EGX'!$V428)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U426)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W428),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V426*'Input|Fee Based|EGX'!X428*'Input|Fee Based|EGX'!Y428/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V426*'Input|Fee Based|EGX'!X428*'Input|Fee Based|EGX'!Z428/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA428),\"\",'Input|Fee Based|EGX'!$AA428)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z426)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB428),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA426*'Input|Fee Based|EGX'!AC428*'Input|Fee Based|EGX'!AD428/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA426*'Input|Fee Based|EGX'!AC428*'Input|Fee Based|EGX'!AE428/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF428),\"\",'Input|Fee Based|EGX'!$AF428)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE426)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG428),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF426*'Input|Fee Based|EGX'!AH428*'Input|Fee Based|EGX'!AI428/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF426*'Input|Fee Based|EGX'!AH428*'Input|Fee Based|EGX'!AJ428/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK428),\"\",'Input|Fee Based|EGX'!$AK428)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ426)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL428),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK426*'Input|Fee Based|EGX'!AM428*'Input|Fee Based|EGX'!AN428/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK426*'Input|Fee Based|EGX'!AM428*'Input|Fee Based|EGX'!AO428/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ428*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR428*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS428*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT428*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV426*'Input|Fee Based|EGX'!AV428","v":0},{"$f":"$AV426*'Input|Fee Based|EGX'!AW428","v":0},{"$f":"$AV426*'Input|Fee Based|EGX'!AX428","v":0},{"$f":"SUM($AV426,$AX426:$AZ426)*'Input|Fee Based|EGX'!$AY428","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B429),\"\",'Input|Fee Based|EGX'!B429)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C429),\"\",'Input|Fee Based|EGX'!C429)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D429),\"\",'Input|Fee Based|EGX'!D429)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E429),\"\",'Input|Fee Based|EGX'!E429)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F429),\"\",'Input|Fee Based|EGX'!F429)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G429),\"\",'Input|Fee Based|EGX'!G429)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I429),\"\",'Input|Fee Based|EGX'!I429)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J427)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J429),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K427*'Input|Fee Based|EGX'!K429*'Input|Fee Based|EGX'!L429/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M429),\"\",'Input|Fee Based|EGX'!M429)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M427)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N429),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N427*'Input|Fee Based|EGX'!O429*'Input|Fee Based|EGX'!P429/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q429),\"\",'Input|Fee Based|EGX'!Q429)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P427)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R429),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q427*'Input|Fee Based|EGX'!S429*'Input|Fee Based|EGX'!T429/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V429),\"\",'Input|Fee Based|EGX'!$V429)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U427)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W429),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V427*'Input|Fee Based|EGX'!X429*'Input|Fee Based|EGX'!Y429/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V427*'Input|Fee Based|EGX'!X429*'Input|Fee Based|EGX'!Z429/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA429),\"\",'Input|Fee Based|EGX'!$AA429)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z427)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB429),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA427*'Input|Fee Based|EGX'!AC429*'Input|Fee Based|EGX'!AD429/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA427*'Input|Fee Based|EGX'!AC429*'Input|Fee Based|EGX'!AE429/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF429),\"\",'Input|Fee Based|EGX'!$AF429)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE427)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG429),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF427*'Input|Fee Based|EGX'!AH429*'Input|Fee Based|EGX'!AI429/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF427*'Input|Fee Based|EGX'!AH429*'Input|Fee Based|EGX'!AJ429/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK429),\"\",'Input|Fee Based|EGX'!$AK429)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ427)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL429),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK427*'Input|Fee Based|EGX'!AM429*'Input|Fee Based|EGX'!AN429/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK427*'Input|Fee Based|EGX'!AM429*'Input|Fee Based|EGX'!AO429/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ429*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR429*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS429*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT429*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV427*'Input|Fee Based|EGX'!AV429","v":0},{"$f":"$AV427*'Input|Fee Based|EGX'!AW429","v":0},{"$f":"$AV427*'Input|Fee Based|EGX'!AX429","v":0},{"$f":"SUM($AV427,$AX427:$AZ427)*'Input|Fee Based|EGX'!$AY429","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B430),\"\",'Input|Fee Based|EGX'!B430)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C430),\"\",'Input|Fee Based|EGX'!C430)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D430),\"\",'Input|Fee Based|EGX'!D430)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E430),\"\",'Input|Fee Based|EGX'!E430)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F430),\"\",'Input|Fee Based|EGX'!F430)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G430),\"\",'Input|Fee Based|EGX'!G430)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I430),\"\",'Input|Fee Based|EGX'!I430)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J428)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J430),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K428*'Input|Fee Based|EGX'!K430*'Input|Fee Based|EGX'!L430/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M430),\"\",'Input|Fee Based|EGX'!M430)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M428)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N430),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N428*'Input|Fee Based|EGX'!O430*'Input|Fee Based|EGX'!P430/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q430),\"\",'Input|Fee Based|EGX'!Q430)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P428)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R430),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q428*'Input|Fee Based|EGX'!S430*'Input|Fee Based|EGX'!T430/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V430),\"\",'Input|Fee Based|EGX'!$V430)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U428)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W430),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V428*'Input|Fee Based|EGX'!X430*'Input|Fee Based|EGX'!Y430/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V428*'Input|Fee Based|EGX'!X430*'Input|Fee Based|EGX'!Z430/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA430),\"\",'Input|Fee Based|EGX'!$AA430)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z428)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB430),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA428*'Input|Fee Based|EGX'!AC430*'Input|Fee Based|EGX'!AD430/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA428*'Input|Fee Based|EGX'!AC430*'Input|Fee Based|EGX'!AE430/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF430),\"\",'Input|Fee Based|EGX'!$AF430)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE428)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG430),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF428*'Input|Fee Based|EGX'!AH430*'Input|Fee Based|EGX'!AI430/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF428*'Input|Fee Based|EGX'!AH430*'Input|Fee Based|EGX'!AJ430/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK430),\"\",'Input|Fee Based|EGX'!$AK430)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ428)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL430),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK428*'Input|Fee Based|EGX'!AM430*'Input|Fee Based|EGX'!AN430/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK428*'Input|Fee Based|EGX'!AM430*'Input|Fee Based|EGX'!AO430/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ430*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR430*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS430*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT430*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV428*'Input|Fee Based|EGX'!AV430","v":0},{"$f":"$AV428*'Input|Fee Based|EGX'!AW430","v":0},{"$f":"$AV428*'Input|Fee Based|EGX'!AX430","v":0},{"$f":"SUM($AV428,$AX428:$AZ428)*'Input|Fee Based|EGX'!$AY430","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B431),\"\",'Input|Fee Based|EGX'!B431)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C431),\"\",'Input|Fee Based|EGX'!C431)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D431),\"\",'Input|Fee Based|EGX'!D431)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E431),\"\",'Input|Fee Based|EGX'!E431)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F431),\"\",'Input|Fee Based|EGX'!F431)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G431),\"\",'Input|Fee Based|EGX'!G431)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I431),\"\",'Input|Fee Based|EGX'!I431)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J429)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J431),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K429*'Input|Fee Based|EGX'!K431*'Input|Fee Based|EGX'!L431/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M431),\"\",'Input|Fee Based|EGX'!M431)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M429)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N431),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N429*'Input|Fee Based|EGX'!O431*'Input|Fee Based|EGX'!P431/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q431),\"\",'Input|Fee Based|EGX'!Q431)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P429)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R431),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q429*'Input|Fee Based|EGX'!S431*'Input|Fee Based|EGX'!T431/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V431),\"\",'Input|Fee Based|EGX'!$V431)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U429)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W431),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V429*'Input|Fee Based|EGX'!X431*'Input|Fee Based|EGX'!Y431/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V429*'Input|Fee Based|EGX'!X431*'Input|Fee Based|EGX'!Z431/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA431),\"\",'Input|Fee Based|EGX'!$AA431)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z429)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB431),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA429*'Input|Fee Based|EGX'!AC431*'Input|Fee Based|EGX'!AD431/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA429*'Input|Fee Based|EGX'!AC431*'Input|Fee Based|EGX'!AE431/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF431),\"\",'Input|Fee Based|EGX'!$AF431)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE429)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG431),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF429*'Input|Fee Based|EGX'!AH431*'Input|Fee Based|EGX'!AI431/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF429*'Input|Fee Based|EGX'!AH431*'Input|Fee Based|EGX'!AJ431/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK431),\"\",'Input|Fee Based|EGX'!$AK431)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ429)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL431),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK429*'Input|Fee Based|EGX'!AM431*'Input|Fee Based|EGX'!AN431/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK429*'Input|Fee Based|EGX'!AM431*'Input|Fee Based|EGX'!AO431/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ431*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR431*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS431*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT431*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV429*'Input|Fee Based|EGX'!AV431","v":0},{"$f":"$AV429*'Input|Fee Based|EGX'!AW431","v":0},{"$f":"$AV429*'Input|Fee Based|EGX'!AX431","v":0},{"$f":"SUM($AV429,$AX429:$AZ429)*'Input|Fee Based|EGX'!$AY431","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B432),\"\",'Input|Fee Based|EGX'!B432)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C432),\"\",'Input|Fee Based|EGX'!C432)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D432),\"\",'Input|Fee Based|EGX'!D432)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E432),\"\",'Input|Fee Based|EGX'!E432)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F432),\"\",'Input|Fee Based|EGX'!F432)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G432),\"\",'Input|Fee Based|EGX'!G432)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I432),\"\",'Input|Fee Based|EGX'!I432)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J430)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J432),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K430*'Input|Fee Based|EGX'!K432*'Input|Fee Based|EGX'!L432/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M432),\"\",'Input|Fee Based|EGX'!M432)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M430)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N432),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N430*'Input|Fee Based|EGX'!O432*'Input|Fee Based|EGX'!P432/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q432),\"\",'Input|Fee Based|EGX'!Q432)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P430)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R432),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q430*'Input|Fee Based|EGX'!S432*'Input|Fee Based|EGX'!T432/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V432),\"\",'Input|Fee Based|EGX'!$V432)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U430)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W432),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V430*'Input|Fee Based|EGX'!X432*'Input|Fee Based|EGX'!Y432/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V430*'Input|Fee Based|EGX'!X432*'Input|Fee Based|EGX'!Z432/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA432),\"\",'Input|Fee Based|EGX'!$AA432)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z430)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB432),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA430*'Input|Fee Based|EGX'!AC432*'Input|Fee Based|EGX'!AD432/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA430*'Input|Fee Based|EGX'!AC432*'Input|Fee Based|EGX'!AE432/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF432),\"\",'Input|Fee Based|EGX'!$AF432)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE430)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG432),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF430*'Input|Fee Based|EGX'!AH432*'Input|Fee Based|EGX'!AI432/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF430*'Input|Fee Based|EGX'!AH432*'Input|Fee Based|EGX'!AJ432/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK432),\"\",'Input|Fee Based|EGX'!$AK432)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ430)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL432),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK430*'Input|Fee Based|EGX'!AM432*'Input|Fee Based|EGX'!AN432/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK430*'Input|Fee Based|EGX'!AM432*'Input|Fee Based|EGX'!AO432/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ432*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR432*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS432*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT432*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV430*'Input|Fee Based|EGX'!AV432","v":0},{"$f":"$AV430*'Input|Fee Based|EGX'!AW432","v":0},{"$f":"$AV430*'Input|Fee Based|EGX'!AX432","v":0},{"$f":"SUM($AV430,$AX430:$AZ430)*'Input|Fee Based|EGX'!$AY432","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B433),\"\",'Input|Fee Based|EGX'!B433)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C433),\"\",'Input|Fee Based|EGX'!C433)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D433),\"\",'Input|Fee Based|EGX'!D433)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E433),\"\",'Input|Fee Based|EGX'!E433)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F433),\"\",'Input|Fee Based|EGX'!F433)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G433),\"\",'Input|Fee Based|EGX'!G433)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I433),\"\",'Input|Fee Based|EGX'!I433)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J431)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J433),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K431*'Input|Fee Based|EGX'!K433*'Input|Fee Based|EGX'!L433/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M433),\"\",'Input|Fee Based|EGX'!M433)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M431)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N433),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N431*'Input|Fee Based|EGX'!O433*'Input|Fee Based|EGX'!P433/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q433),\"\",'Input|Fee Based|EGX'!Q433)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P431)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R433),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q431*'Input|Fee Based|EGX'!S433*'Input|Fee Based|EGX'!T433/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V433),\"\",'Input|Fee Based|EGX'!$V433)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U431)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W433),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V431*'Input|Fee Based|EGX'!X433*'Input|Fee Based|EGX'!Y433/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V431*'Input|Fee Based|EGX'!X433*'Input|Fee Based|EGX'!Z433/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA433),\"\",'Input|Fee Based|EGX'!$AA433)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z431)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB433),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA431*'Input|Fee Based|EGX'!AC433*'Input|Fee Based|EGX'!AD433/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA431*'Input|Fee Based|EGX'!AC433*'Input|Fee Based|EGX'!AE433/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF433),\"\",'Input|Fee Based|EGX'!$AF433)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE431)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG433),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF431*'Input|Fee Based|EGX'!AH433*'Input|Fee Based|EGX'!AI433/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF431*'Input|Fee Based|EGX'!AH433*'Input|Fee Based|EGX'!AJ433/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK433),\"\",'Input|Fee Based|EGX'!$AK433)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ431)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL433),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK431*'Input|Fee Based|EGX'!AM433*'Input|Fee Based|EGX'!AN433/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK431*'Input|Fee Based|EGX'!AM433*'Input|Fee Based|EGX'!AO433/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ433*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR433*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS433*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT433*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV431*'Input|Fee Based|EGX'!AV433","v":0},{"$f":"$AV431*'Input|Fee Based|EGX'!AW433","v":0},{"$f":"$AV431*'Input|Fee Based|EGX'!AX433","v":0},{"$f":"SUM($AV431,$AX431:$AZ431)*'Input|Fee Based|EGX'!$AY433","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B434),\"\",'Input|Fee Based|EGX'!B434)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C434),\"\",'Input|Fee Based|EGX'!C434)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D434),\"\",'Input|Fee Based|EGX'!D434)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E434),\"\",'Input|Fee Based|EGX'!E434)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F434),\"\",'Input|Fee Based|EGX'!F434)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G434),\"\",'Input|Fee Based|EGX'!G434)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I434),\"\",'Input|Fee Based|EGX'!I434)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J432)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J434),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K432*'Input|Fee Based|EGX'!K434*'Input|Fee Based|EGX'!L434/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M434),\"\",'Input|Fee Based|EGX'!M434)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M432)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N434),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N432*'Input|Fee Based|EGX'!O434*'Input|Fee Based|EGX'!P434/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q434),\"\",'Input|Fee Based|EGX'!Q434)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P432)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R434),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q432*'Input|Fee Based|EGX'!S434*'Input|Fee Based|EGX'!T434/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V434),\"\",'Input|Fee Based|EGX'!$V434)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U432)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W434),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V432*'Input|Fee Based|EGX'!X434*'Input|Fee Based|EGX'!Y434/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V432*'Input|Fee Based|EGX'!X434*'Input|Fee Based|EGX'!Z434/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA434),\"\",'Input|Fee Based|EGX'!$AA434)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z432)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB434),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA432*'Input|Fee Based|EGX'!AC434*'Input|Fee Based|EGX'!AD434/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA432*'Input|Fee Based|EGX'!AC434*'Input|Fee Based|EGX'!AE434/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF434),\"\",'Input|Fee Based|EGX'!$AF434)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE432)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG434),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF432*'Input|Fee Based|EGX'!AH434*'Input|Fee Based|EGX'!AI434/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF432*'Input|Fee Based|EGX'!AH434*'Input|Fee Based|EGX'!AJ434/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK434),\"\",'Input|Fee Based|EGX'!$AK434)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ432)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL434),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK432*'Input|Fee Based|EGX'!AM434*'Input|Fee Based|EGX'!AN434/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK432*'Input|Fee Based|EGX'!AM434*'Input|Fee Based|EGX'!AO434/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ434*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR434*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS434*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT434*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV432*'Input|Fee Based|EGX'!AV434","v":0},{"$f":"$AV432*'Input|Fee Based|EGX'!AW434","v":0},{"$f":"$AV432*'Input|Fee Based|EGX'!AX434","v":0},{"$f":"SUM($AV432,$AX432:$AZ432)*'Input|Fee Based|EGX'!$AY434","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B435),\"\",'Input|Fee Based|EGX'!B435)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C435),\"\",'Input|Fee Based|EGX'!C435)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D435),\"\",'Input|Fee Based|EGX'!D435)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E435),\"\",'Input|Fee Based|EGX'!E435)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F435),\"\",'Input|Fee Based|EGX'!F435)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G435),\"\",'Input|Fee Based|EGX'!G435)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I435),\"\",'Input|Fee Based|EGX'!I435)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J433)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J435),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K433*'Input|Fee Based|EGX'!K435*'Input|Fee Based|EGX'!L435/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M435),\"\",'Input|Fee Based|EGX'!M435)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M433)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N435),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N433*'Input|Fee Based|EGX'!O435*'Input|Fee Based|EGX'!P435/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q435),\"\",'Input|Fee Based|EGX'!Q435)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P433)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R435),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q433*'Input|Fee Based|EGX'!S435*'Input|Fee Based|EGX'!T435/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V435),\"\",'Input|Fee Based|EGX'!$V435)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U433)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W435),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V433*'Input|Fee Based|EGX'!X435*'Input|Fee Based|EGX'!Y435/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V433*'Input|Fee Based|EGX'!X435*'Input|Fee Based|EGX'!Z435/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA435),\"\",'Input|Fee Based|EGX'!$AA435)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z433)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB435),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA433*'Input|Fee Based|EGX'!AC435*'Input|Fee Based|EGX'!AD435/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA433*'Input|Fee Based|EGX'!AC435*'Input|Fee Based|EGX'!AE435/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF435),\"\",'Input|Fee Based|EGX'!$AF435)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE433)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG435),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF433*'Input|Fee Based|EGX'!AH435*'Input|Fee Based|EGX'!AI435/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF433*'Input|Fee Based|EGX'!AH435*'Input|Fee Based|EGX'!AJ435/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK435),\"\",'Input|Fee Based|EGX'!$AK435)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ433)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL435),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK433*'Input|Fee Based|EGX'!AM435*'Input|Fee Based|EGX'!AN435/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK433*'Input|Fee Based|EGX'!AM435*'Input|Fee Based|EGX'!AO435/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ435*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR435*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS435*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT435*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV433*'Input|Fee Based|EGX'!AV435","v":0},{"$f":"$AV433*'Input|Fee Based|EGX'!AW435","v":0},{"$f":"$AV433*'Input|Fee Based|EGX'!AX435","v":0},{"$f":"SUM($AV433,$AX433:$AZ433)*'Input|Fee Based|EGX'!$AY435","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B436),\"\",'Input|Fee Based|EGX'!B436)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C436),\"\",'Input|Fee Based|EGX'!C436)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D436),\"\",'Input|Fee Based|EGX'!D436)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E436),\"\",'Input|Fee Based|EGX'!E436)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F436),\"\",'Input|Fee Based|EGX'!F436)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G436),\"\",'Input|Fee Based|EGX'!G436)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I436),\"\",'Input|Fee Based|EGX'!I436)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J434)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J436),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K434*'Input|Fee Based|EGX'!K436*'Input|Fee Based|EGX'!L436/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M436),\"\",'Input|Fee Based|EGX'!M436)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M434)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N436),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N434*'Input|Fee Based|EGX'!O436*'Input|Fee Based|EGX'!P436/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q436),\"\",'Input|Fee Based|EGX'!Q436)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P434)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R436),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q434*'Input|Fee Based|EGX'!S436*'Input|Fee Based|EGX'!T436/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V436),\"\",'Input|Fee Based|EGX'!$V436)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U434)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W436),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V434*'Input|Fee Based|EGX'!X436*'Input|Fee Based|EGX'!Y436/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V434*'Input|Fee Based|EGX'!X436*'Input|Fee Based|EGX'!Z436/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA436),\"\",'Input|Fee Based|EGX'!$AA436)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z434)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB436),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA434*'Input|Fee Based|EGX'!AC436*'Input|Fee Based|EGX'!AD436/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA434*'Input|Fee Based|EGX'!AC436*'Input|Fee Based|EGX'!AE436/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF436),\"\",'Input|Fee Based|EGX'!$AF436)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE434)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG436),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF434*'Input|Fee Based|EGX'!AH436*'Input|Fee Based|EGX'!AI436/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF434*'Input|Fee Based|EGX'!AH436*'Input|Fee Based|EGX'!AJ436/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK436),\"\",'Input|Fee Based|EGX'!$AK436)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ434)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL436),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK434*'Input|Fee Based|EGX'!AM436*'Input|Fee Based|EGX'!AN436/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK434*'Input|Fee Based|EGX'!AM436*'Input|Fee Based|EGX'!AO436/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ436*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR436*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS436*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT436*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV434*'Input|Fee Based|EGX'!AV436","v":0},{"$f":"$AV434*'Input|Fee Based|EGX'!AW436","v":0},{"$f":"$AV434*'Input|Fee Based|EGX'!AX436","v":0},{"$f":"SUM($AV434,$AX434:$AZ434)*'Input|Fee Based|EGX'!$AY436","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B437),\"\",'Input|Fee Based|EGX'!B437)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C437),\"\",'Input|Fee Based|EGX'!C437)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D437),\"\",'Input|Fee Based|EGX'!D437)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E437),\"\",'Input|Fee Based|EGX'!E437)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F437),\"\",'Input|Fee Based|EGX'!F437)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G437),\"\",'Input|Fee Based|EGX'!G437)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I437),\"\",'Input|Fee Based|EGX'!I437)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J435)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J437),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K435*'Input|Fee Based|EGX'!K437*'Input|Fee Based|EGX'!L437/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M437),\"\",'Input|Fee Based|EGX'!M437)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M435)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N437),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N435*'Input|Fee Based|EGX'!O437*'Input|Fee Based|EGX'!P437/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q437),\"\",'Input|Fee Based|EGX'!Q437)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P435)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R437),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q435*'Input|Fee Based|EGX'!S437*'Input|Fee Based|EGX'!T437/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V437),\"\",'Input|Fee Based|EGX'!$V437)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U435)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W437),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V435*'Input|Fee Based|EGX'!X437*'Input|Fee Based|EGX'!Y437/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V435*'Input|Fee Based|EGX'!X437*'Input|Fee Based|EGX'!Z437/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA437),\"\",'Input|Fee Based|EGX'!$AA437)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z435)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB437),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA435*'Input|Fee Based|EGX'!AC437*'Input|Fee Based|EGX'!AD437/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA435*'Input|Fee Based|EGX'!AC437*'Input|Fee Based|EGX'!AE437/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF437),\"\",'Input|Fee Based|EGX'!$AF437)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE435)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG437),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF435*'Input|Fee Based|EGX'!AH437*'Input|Fee Based|EGX'!AI437/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF435*'Input|Fee Based|EGX'!AH437*'Input|Fee Based|EGX'!AJ437/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK437),\"\",'Input|Fee Based|EGX'!$AK437)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ435)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL437),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK435*'Input|Fee Based|EGX'!AM437*'Input|Fee Based|EGX'!AN437/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK435*'Input|Fee Based|EGX'!AM437*'Input|Fee Based|EGX'!AO437/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ437*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR437*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS437*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT437*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV435*'Input|Fee Based|EGX'!AV437","v":0},{"$f":"$AV435*'Input|Fee Based|EGX'!AW437","v":0},{"$f":"$AV435*'Input|Fee Based|EGX'!AX437","v":0},{"$f":"SUM($AV435,$AX435:$AZ435)*'Input|Fee Based|EGX'!$AY437","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B438),\"\",'Input|Fee Based|EGX'!B438)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C438),\"\",'Input|Fee Based|EGX'!C438)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D438),\"\",'Input|Fee Based|EGX'!D438)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E438),\"\",'Input|Fee Based|EGX'!E438)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F438),\"\",'Input|Fee Based|EGX'!F438)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G438),\"\",'Input|Fee Based|EGX'!G438)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I438),\"\",'Input|Fee Based|EGX'!I438)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J436)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J438),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K436*'Input|Fee Based|EGX'!K438*'Input|Fee Based|EGX'!L438/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M438),\"\",'Input|Fee Based|EGX'!M438)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M436)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N438),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N436*'Input|Fee Based|EGX'!O438*'Input|Fee Based|EGX'!P438/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q438),\"\",'Input|Fee Based|EGX'!Q438)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P436)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R438),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q436*'Input|Fee Based|EGX'!S438*'Input|Fee Based|EGX'!T438/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V438),\"\",'Input|Fee Based|EGX'!$V438)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U436)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W438),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V436*'Input|Fee Based|EGX'!X438*'Input|Fee Based|EGX'!Y438/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V436*'Input|Fee Based|EGX'!X438*'Input|Fee Based|EGX'!Z438/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA438),\"\",'Input|Fee Based|EGX'!$AA438)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z436)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB438),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA436*'Input|Fee Based|EGX'!AC438*'Input|Fee Based|EGX'!AD438/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA436*'Input|Fee Based|EGX'!AC438*'Input|Fee Based|EGX'!AE438/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF438),\"\",'Input|Fee Based|EGX'!$AF438)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE436)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG438),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF436*'Input|Fee Based|EGX'!AH438*'Input|Fee Based|EGX'!AI438/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF436*'Input|Fee Based|EGX'!AH438*'Input|Fee Based|EGX'!AJ438/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK438),\"\",'Input|Fee Based|EGX'!$AK438)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ436)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL438),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK436*'Input|Fee Based|EGX'!AM438*'Input|Fee Based|EGX'!AN438/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK436*'Input|Fee Based|EGX'!AM438*'Input|Fee Based|EGX'!AO438/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ438*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR438*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS438*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT438*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV436*'Input|Fee Based|EGX'!AV438","v":0},{"$f":"$AV436*'Input|Fee Based|EGX'!AW438","v":0},{"$f":"$AV436*'Input|Fee Based|EGX'!AX438","v":0},{"$f":"SUM($AV436,$AX436:$AZ436)*'Input|Fee Based|EGX'!$AY438","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B439),\"\",'Input|Fee Based|EGX'!B439)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C439),\"\",'Input|Fee Based|EGX'!C439)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D439),\"\",'Input|Fee Based|EGX'!D439)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E439),\"\",'Input|Fee Based|EGX'!E439)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F439),\"\",'Input|Fee Based|EGX'!F439)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G439),\"\",'Input|Fee Based|EGX'!G439)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I439),\"\",'Input|Fee Based|EGX'!I439)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J437)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J439),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K437*'Input|Fee Based|EGX'!K439*'Input|Fee Based|EGX'!L439/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M439),\"\",'Input|Fee Based|EGX'!M439)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M437)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N439),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N437*'Input|Fee Based|EGX'!O439*'Input|Fee Based|EGX'!P439/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q439),\"\",'Input|Fee Based|EGX'!Q439)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P437)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R439),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q437*'Input|Fee Based|EGX'!S439*'Input|Fee Based|EGX'!T439/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V439),\"\",'Input|Fee Based|EGX'!$V439)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U437)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W439),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V437*'Input|Fee Based|EGX'!X439*'Input|Fee Based|EGX'!Y439/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V437*'Input|Fee Based|EGX'!X439*'Input|Fee Based|EGX'!Z439/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA439),\"\",'Input|Fee Based|EGX'!$AA439)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z437)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB439),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA437*'Input|Fee Based|EGX'!AC439*'Input|Fee Based|EGX'!AD439/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA437*'Input|Fee Based|EGX'!AC439*'Input|Fee Based|EGX'!AE439/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF439),\"\",'Input|Fee Based|EGX'!$AF439)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE437)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG439),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF437*'Input|Fee Based|EGX'!AH439*'Input|Fee Based|EGX'!AI439/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF437*'Input|Fee Based|EGX'!AH439*'Input|Fee Based|EGX'!AJ439/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK439),\"\",'Input|Fee Based|EGX'!$AK439)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ437)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL439),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK437*'Input|Fee Based|EGX'!AM439*'Input|Fee Based|EGX'!AN439/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK437*'Input|Fee Based|EGX'!AM439*'Input|Fee Based|EGX'!AO439/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ439*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR439*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS439*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT439*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV437*'Input|Fee Based|EGX'!AV439","v":0},{"$f":"$AV437*'Input|Fee Based|EGX'!AW439","v":0},{"$f":"$AV437*'Input|Fee Based|EGX'!AX439","v":0},{"$f":"SUM($AV437,$AX437:$AZ437)*'Input|Fee Based|EGX'!$AY439","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B440),\"\",'Input|Fee Based|EGX'!B440)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C440),\"\",'Input|Fee Based|EGX'!C440)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D440),\"\",'Input|Fee Based|EGX'!D440)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E440),\"\",'Input|Fee Based|EGX'!E440)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F440),\"\",'Input|Fee Based|EGX'!F440)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G440),\"\",'Input|Fee Based|EGX'!G440)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I440),\"\",'Input|Fee Based|EGX'!I440)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J438)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J440),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K438*'Input|Fee Based|EGX'!K440*'Input|Fee Based|EGX'!L440/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M440),\"\",'Input|Fee Based|EGX'!M440)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M438)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N440),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N438*'Input|Fee Based|EGX'!O440*'Input|Fee Based|EGX'!P440/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q440),\"\",'Input|Fee Based|EGX'!Q440)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P438)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R440),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q438*'Input|Fee Based|EGX'!S440*'Input|Fee Based|EGX'!T440/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V440),\"\",'Input|Fee Based|EGX'!$V440)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U438)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W440),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V438*'Input|Fee Based|EGX'!X440*'Input|Fee Based|EGX'!Y440/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V438*'Input|Fee Based|EGX'!X440*'Input|Fee Based|EGX'!Z440/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA440),\"\",'Input|Fee Based|EGX'!$AA440)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z438)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB440),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA438*'Input|Fee Based|EGX'!AC440*'Input|Fee Based|EGX'!AD440/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA438*'Input|Fee Based|EGX'!AC440*'Input|Fee Based|EGX'!AE440/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF440),\"\",'Input|Fee Based|EGX'!$AF440)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE438)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG440),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF438*'Input|Fee Based|EGX'!AH440*'Input|Fee Based|EGX'!AI440/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF438*'Input|Fee Based|EGX'!AH440*'Input|Fee Based|EGX'!AJ440/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK440),\"\",'Input|Fee Based|EGX'!$AK440)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ438)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL440),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK438*'Input|Fee Based|EGX'!AM440*'Input|Fee Based|EGX'!AN440/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK438*'Input|Fee Based|EGX'!AM440*'Input|Fee Based|EGX'!AO440/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ440*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR440*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS440*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT440*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV438*'Input|Fee Based|EGX'!AV440","v":0},{"$f":"$AV438*'Input|Fee Based|EGX'!AW440","v":0},{"$f":"$AV438*'Input|Fee Based|EGX'!AX440","v":0},{"$f":"SUM($AV438,$AX438:$AZ438)*'Input|Fee Based|EGX'!$AY440","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B441),\"\",'Input|Fee Based|EGX'!B441)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C441),\"\",'Input|Fee Based|EGX'!C441)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D441),\"\",'Input|Fee Based|EGX'!D441)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E441),\"\",'Input|Fee Based|EGX'!E441)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F441),\"\",'Input|Fee Based|EGX'!F441)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G441),\"\",'Input|Fee Based|EGX'!G441)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I441),\"\",'Input|Fee Based|EGX'!I441)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J439)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J441),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K439*'Input|Fee Based|EGX'!K441*'Input|Fee Based|EGX'!L441/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M441),\"\",'Input|Fee Based|EGX'!M441)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M439)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N441),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N439*'Input|Fee Based|EGX'!O441*'Input|Fee Based|EGX'!P441/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q441),\"\",'Input|Fee Based|EGX'!Q441)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P439)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R441),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q439*'Input|Fee Based|EGX'!S441*'Input|Fee Based|EGX'!T441/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V441),\"\",'Input|Fee Based|EGX'!$V441)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U439)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W441),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V439*'Input|Fee Based|EGX'!X441*'Input|Fee Based|EGX'!Y441/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V439*'Input|Fee Based|EGX'!X441*'Input|Fee Based|EGX'!Z441/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA441),\"\",'Input|Fee Based|EGX'!$AA441)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z439)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB441),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA439*'Input|Fee Based|EGX'!AC441*'Input|Fee Based|EGX'!AD441/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA439*'Input|Fee Based|EGX'!AC441*'Input|Fee Based|EGX'!AE441/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF441),\"\",'Input|Fee Based|EGX'!$AF441)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE439)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG441),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF439*'Input|Fee Based|EGX'!AH441*'Input|Fee Based|EGX'!AI441/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF439*'Input|Fee Based|EGX'!AH441*'Input|Fee Based|EGX'!AJ441/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK441),\"\",'Input|Fee Based|EGX'!$AK441)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ439)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL441),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK439*'Input|Fee Based|EGX'!AM441*'Input|Fee Based|EGX'!AN441/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK439*'Input|Fee Based|EGX'!AM441*'Input|Fee Based|EGX'!AO441/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ441*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR441*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS441*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT441*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV439*'Input|Fee Based|EGX'!AV441","v":0},{"$f":"$AV439*'Input|Fee Based|EGX'!AW441","v":0},{"$f":"$AV439*'Input|Fee Based|EGX'!AX441","v":0},{"$f":"SUM($AV439,$AX439:$AZ439)*'Input|Fee Based|EGX'!$AY441","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B442),\"\",'Input|Fee Based|EGX'!B442)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C442),\"\",'Input|Fee Based|EGX'!C442)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D442),\"\",'Input|Fee Based|EGX'!D442)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E442),\"\",'Input|Fee Based|EGX'!E442)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F442),\"\",'Input|Fee Based|EGX'!F442)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G442),\"\",'Input|Fee Based|EGX'!G442)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I442),\"\",'Input|Fee Based|EGX'!I442)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J440)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J442),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K440*'Input|Fee Based|EGX'!K442*'Input|Fee Based|EGX'!L442/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M442),\"\",'Input|Fee Based|EGX'!M442)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M440)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N442),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N440*'Input|Fee Based|EGX'!O442*'Input|Fee Based|EGX'!P442/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q442),\"\",'Input|Fee Based|EGX'!Q442)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P440)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R442),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q440*'Input|Fee Based|EGX'!S442*'Input|Fee Based|EGX'!T442/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V442),\"\",'Input|Fee Based|EGX'!$V442)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U440)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W442),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V440*'Input|Fee Based|EGX'!X442*'Input|Fee Based|EGX'!Y442/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V440*'Input|Fee Based|EGX'!X442*'Input|Fee Based|EGX'!Z442/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA442),\"\",'Input|Fee Based|EGX'!$AA442)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z440)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB442),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA440*'Input|Fee Based|EGX'!AC442*'Input|Fee Based|EGX'!AD442/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA440*'Input|Fee Based|EGX'!AC442*'Input|Fee Based|EGX'!AE442/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF442),\"\",'Input|Fee Based|EGX'!$AF442)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE440)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG442),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF440*'Input|Fee Based|EGX'!AH442*'Input|Fee Based|EGX'!AI442/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF440*'Input|Fee Based|EGX'!AH442*'Input|Fee Based|EGX'!AJ442/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK442),\"\",'Input|Fee Based|EGX'!$AK442)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ440)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL442),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK440*'Input|Fee Based|EGX'!AM442*'Input|Fee Based|EGX'!AN442/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK440*'Input|Fee Based|EGX'!AM442*'Input|Fee Based|EGX'!AO442/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ442*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR442*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS442*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT442*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV440*'Input|Fee Based|EGX'!AV442","v":0},{"$f":"$AV440*'Input|Fee Based|EGX'!AW442","v":0},{"$f":"$AV440*'Input|Fee Based|EGX'!AX442","v":0},{"$f":"SUM($AV440,$AX440:$AZ440)*'Input|Fee Based|EGX'!$AY442","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B443),\"\",'Input|Fee Based|EGX'!B443)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C443),\"\",'Input|Fee Based|EGX'!C443)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D443),\"\",'Input|Fee Based|EGX'!D443)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E443),\"\",'Input|Fee Based|EGX'!E443)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F443),\"\",'Input|Fee Based|EGX'!F443)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G443),\"\",'Input|Fee Based|EGX'!G443)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I443),\"\",'Input|Fee Based|EGX'!I443)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J441)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J443),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K441*'Input|Fee Based|EGX'!K443*'Input|Fee Based|EGX'!L443/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M443),\"\",'Input|Fee Based|EGX'!M443)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M441)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N443),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N441*'Input|Fee Based|EGX'!O443*'Input|Fee Based|EGX'!P443/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q443),\"\",'Input|Fee Based|EGX'!Q443)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P441)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R443),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q441*'Input|Fee Based|EGX'!S443*'Input|Fee Based|EGX'!T443/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V443),\"\",'Input|Fee Based|EGX'!$V443)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U441)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W443),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V441*'Input|Fee Based|EGX'!X443*'Input|Fee Based|EGX'!Y443/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V441*'Input|Fee Based|EGX'!X443*'Input|Fee Based|EGX'!Z443/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA443),\"\",'Input|Fee Based|EGX'!$AA443)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z441)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB443),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA441*'Input|Fee Based|EGX'!AC443*'Input|Fee Based|EGX'!AD443/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA441*'Input|Fee Based|EGX'!AC443*'Input|Fee Based|EGX'!AE443/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF443),\"\",'Input|Fee Based|EGX'!$AF443)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE441)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG443),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF441*'Input|Fee Based|EGX'!AH443*'Input|Fee Based|EGX'!AI443/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF441*'Input|Fee Based|EGX'!AH443*'Input|Fee Based|EGX'!AJ443/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK443),\"\",'Input|Fee Based|EGX'!$AK443)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ441)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL443),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK441*'Input|Fee Based|EGX'!AM443*'Input|Fee Based|EGX'!AN443/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK441*'Input|Fee Based|EGX'!AM443*'Input|Fee Based|EGX'!AO443/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ443*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR443*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS443*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT443*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV441*'Input|Fee Based|EGX'!AV443","v":0},{"$f":"$AV441*'Input|Fee Based|EGX'!AW443","v":0},{"$f":"$AV441*'Input|Fee Based|EGX'!AX443","v":0},{"$f":"SUM($AV441,$AX441:$AZ441)*'Input|Fee Based|EGX'!$AY443","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B444),\"\",'Input|Fee Based|EGX'!B444)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C444),\"\",'Input|Fee Based|EGX'!C444)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D444),\"\",'Input|Fee Based|EGX'!D444)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E444),\"\",'Input|Fee Based|EGX'!E444)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F444),\"\",'Input|Fee Based|EGX'!F444)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G444),\"\",'Input|Fee Based|EGX'!G444)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I444),\"\",'Input|Fee Based|EGX'!I444)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J442)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J444),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K442*'Input|Fee Based|EGX'!K444*'Input|Fee Based|EGX'!L444/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M444),\"\",'Input|Fee Based|EGX'!M444)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M442)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N444),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N442*'Input|Fee Based|EGX'!O444*'Input|Fee Based|EGX'!P444/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q444),\"\",'Input|Fee Based|EGX'!Q444)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P442)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R444),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q442*'Input|Fee Based|EGX'!S444*'Input|Fee Based|EGX'!T444/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V444),\"\",'Input|Fee Based|EGX'!$V444)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U442)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W444),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V442*'Input|Fee Based|EGX'!X444*'Input|Fee Based|EGX'!Y444/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V442*'Input|Fee Based|EGX'!X444*'Input|Fee Based|EGX'!Z444/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA444),\"\",'Input|Fee Based|EGX'!$AA444)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z442)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB444),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA442*'Input|Fee Based|EGX'!AC444*'Input|Fee Based|EGX'!AD444/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA442*'Input|Fee Based|EGX'!AC444*'Input|Fee Based|EGX'!AE444/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF444),\"\",'Input|Fee Based|EGX'!$AF444)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE442)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG444),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF442*'Input|Fee Based|EGX'!AH444*'Input|Fee Based|EGX'!AI444/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF442*'Input|Fee Based|EGX'!AH444*'Input|Fee Based|EGX'!AJ444/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK444),\"\",'Input|Fee Based|EGX'!$AK444)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ442)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL444),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK442*'Input|Fee Based|EGX'!AM444*'Input|Fee Based|EGX'!AN444/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK442*'Input|Fee Based|EGX'!AM444*'Input|Fee Based|EGX'!AO444/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ444*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR444*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS444*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT444*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV442*'Input|Fee Based|EGX'!AV444","v":0},{"$f":"$AV442*'Input|Fee Based|EGX'!AW444","v":0},{"$f":"$AV442*'Input|Fee Based|EGX'!AX444","v":0},{"$f":"SUM($AV442,$AX442:$AZ442)*'Input|Fee Based|EGX'!$AY444","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B445),\"\",'Input|Fee Based|EGX'!B445)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C445),\"\",'Input|Fee Based|EGX'!C445)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D445),\"\",'Input|Fee Based|EGX'!D445)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E445),\"\",'Input|Fee Based|EGX'!E445)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F445),\"\",'Input|Fee Based|EGX'!F445)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G445),\"\",'Input|Fee Based|EGX'!G445)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I445),\"\",'Input|Fee Based|EGX'!I445)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J443)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J445),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K443*'Input|Fee Based|EGX'!K445*'Input|Fee Based|EGX'!L445/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M445),\"\",'Input|Fee Based|EGX'!M445)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M443)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N445),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N443*'Input|Fee Based|EGX'!O445*'Input|Fee Based|EGX'!P445/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q445),\"\",'Input|Fee Based|EGX'!Q445)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P443)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R445),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q443*'Input|Fee Based|EGX'!S445*'Input|Fee Based|EGX'!T445/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V445),\"\",'Input|Fee Based|EGX'!$V445)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U443)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W445),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V443*'Input|Fee Based|EGX'!X445*'Input|Fee Based|EGX'!Y445/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V443*'Input|Fee Based|EGX'!X445*'Input|Fee Based|EGX'!Z445/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA445),\"\",'Input|Fee Based|EGX'!$AA445)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z443)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB445),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA443*'Input|Fee Based|EGX'!AC445*'Input|Fee Based|EGX'!AD445/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA443*'Input|Fee Based|EGX'!AC445*'Input|Fee Based|EGX'!AE445/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF445),\"\",'Input|Fee Based|EGX'!$AF445)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE443)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG445),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF443*'Input|Fee Based|EGX'!AH445*'Input|Fee Based|EGX'!AI445/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF443*'Input|Fee Based|EGX'!AH445*'Input|Fee Based|EGX'!AJ445/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK445),\"\",'Input|Fee Based|EGX'!$AK445)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ443)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL445),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK443*'Input|Fee Based|EGX'!AM445*'Input|Fee Based|EGX'!AN445/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK443*'Input|Fee Based|EGX'!AM445*'Input|Fee Based|EGX'!AO445/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ445*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR445*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS445*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT445*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV443*'Input|Fee Based|EGX'!AV445","v":0},{"$f":"$AV443*'Input|Fee Based|EGX'!AW445","v":0},{"$f":"$AV443*'Input|Fee Based|EGX'!AX445","v":0},{"$f":"SUM($AV443,$AX443:$AZ443)*'Input|Fee Based|EGX'!$AY445","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B446),\"\",'Input|Fee Based|EGX'!B446)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C446),\"\",'Input|Fee Based|EGX'!C446)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D446),\"\",'Input|Fee Based|EGX'!D446)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E446),\"\",'Input|Fee Based|EGX'!E446)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F446),\"\",'Input|Fee Based|EGX'!F446)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G446),\"\",'Input|Fee Based|EGX'!G446)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I446),\"\",'Input|Fee Based|EGX'!I446)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J444)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J446),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K444*'Input|Fee Based|EGX'!K446*'Input|Fee Based|EGX'!L446/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M446),\"\",'Input|Fee Based|EGX'!M446)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M444)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N446),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N444*'Input|Fee Based|EGX'!O446*'Input|Fee Based|EGX'!P446/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q446),\"\",'Input|Fee Based|EGX'!Q446)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P444)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R446),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q444*'Input|Fee Based|EGX'!S446*'Input|Fee Based|EGX'!T446/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V446),\"\",'Input|Fee Based|EGX'!$V446)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U444)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W446),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V444*'Input|Fee Based|EGX'!X446*'Input|Fee Based|EGX'!Y446/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V444*'Input|Fee Based|EGX'!X446*'Input|Fee Based|EGX'!Z446/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA446),\"\",'Input|Fee Based|EGX'!$AA446)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z444)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB446),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA444*'Input|Fee Based|EGX'!AC446*'Input|Fee Based|EGX'!AD446/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA444*'Input|Fee Based|EGX'!AC446*'Input|Fee Based|EGX'!AE446/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF446),\"\",'Input|Fee Based|EGX'!$AF446)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE444)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG446),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF444*'Input|Fee Based|EGX'!AH446*'Input|Fee Based|EGX'!AI446/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF444*'Input|Fee Based|EGX'!AH446*'Input|Fee Based|EGX'!AJ446/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK446),\"\",'Input|Fee Based|EGX'!$AK446)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ444)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL446),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK444*'Input|Fee Based|EGX'!AM446*'Input|Fee Based|EGX'!AN446/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK444*'Input|Fee Based|EGX'!AM446*'Input|Fee Based|EGX'!AO446/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ446*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR446*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS446*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT446*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV444*'Input|Fee Based|EGX'!AV446","v":0},{"$f":"$AV444*'Input|Fee Based|EGX'!AW446","v":0},{"$f":"$AV444*'Input|Fee Based|EGX'!AX446","v":0},{"$f":"SUM($AV444,$AX444:$AZ444)*'Input|Fee Based|EGX'!$AY446","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B447),\"\",'Input|Fee Based|EGX'!B447)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C447),\"\",'Input|Fee Based|EGX'!C447)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D447),\"\",'Input|Fee Based|EGX'!D447)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E447),\"\",'Input|Fee Based|EGX'!E447)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F447),\"\",'Input|Fee Based|EGX'!F447)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G447),\"\",'Input|Fee Based|EGX'!G447)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I447),\"\",'Input|Fee Based|EGX'!I447)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J445)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J447),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K445*'Input|Fee Based|EGX'!K447*'Input|Fee Based|EGX'!L447/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M447),\"\",'Input|Fee Based|EGX'!M447)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M445)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N447),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N445*'Input|Fee Based|EGX'!O447*'Input|Fee Based|EGX'!P447/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q447),\"\",'Input|Fee Based|EGX'!Q447)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P445)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R447),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q445*'Input|Fee Based|EGX'!S447*'Input|Fee Based|EGX'!T447/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V447),\"\",'Input|Fee Based|EGX'!$V447)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U445)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W447),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V445*'Input|Fee Based|EGX'!X447*'Input|Fee Based|EGX'!Y447/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V445*'Input|Fee Based|EGX'!X447*'Input|Fee Based|EGX'!Z447/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA447),\"\",'Input|Fee Based|EGX'!$AA447)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z445)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB447),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA445*'Input|Fee Based|EGX'!AC447*'Input|Fee Based|EGX'!AD447/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA445*'Input|Fee Based|EGX'!AC447*'Input|Fee Based|EGX'!AE447/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF447),\"\",'Input|Fee Based|EGX'!$AF447)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE445)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG447),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF445*'Input|Fee Based|EGX'!AH447*'Input|Fee Based|EGX'!AI447/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF445*'Input|Fee Based|EGX'!AH447*'Input|Fee Based|EGX'!AJ447/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK447),\"\",'Input|Fee Based|EGX'!$AK447)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ445)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL447),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK445*'Input|Fee Based|EGX'!AM447*'Input|Fee Based|EGX'!AN447/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK445*'Input|Fee Based|EGX'!AM447*'Input|Fee Based|EGX'!AO447/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ447*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR447*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS447*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT447*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV445*'Input|Fee Based|EGX'!AV447","v":0},{"$f":"$AV445*'Input|Fee Based|EGX'!AW447","v":0},{"$f":"$AV445*'Input|Fee Based|EGX'!AX447","v":0},{"$f":"SUM($AV445,$AX445:$AZ445)*'Input|Fee Based|EGX'!$AY447","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B448),\"\",'Input|Fee Based|EGX'!B448)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C448),\"\",'Input|Fee Based|EGX'!C448)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D448),\"\",'Input|Fee Based|EGX'!D448)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E448),\"\",'Input|Fee Based|EGX'!E448)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F448),\"\",'Input|Fee Based|EGX'!F448)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G448),\"\",'Input|Fee Based|EGX'!G448)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I448),\"\",'Input|Fee Based|EGX'!I448)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J446)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J448),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K446*'Input|Fee Based|EGX'!K448*'Input|Fee Based|EGX'!L448/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M448),\"\",'Input|Fee Based|EGX'!M448)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M446)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N448),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N446*'Input|Fee Based|EGX'!O448*'Input|Fee Based|EGX'!P448/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q448),\"\",'Input|Fee Based|EGX'!Q448)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P446)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R448),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q446*'Input|Fee Based|EGX'!S448*'Input|Fee Based|EGX'!T448/'Input|Setup'!$E$19,0)","v":0},{"$f":"L446+O446+R446","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V448),\"\",'Input|Fee Based|EGX'!$V448)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U446)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W448),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V446*'Input|Fee Based|EGX'!X448*'Input|Fee Based|EGX'!Y448/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V446*'Input|Fee Based|EGX'!X448*'Input|Fee Based|EGX'!Z448/'Input|Setup'!$E$19,0)","v":0},{"$f":"W446+X446","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA448),\"\",'Input|Fee Based|EGX'!$AA448)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z446)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB448),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA446*'Input|Fee Based|EGX'!AC448*'Input|Fee Based|EGX'!AD448/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA446*'Input|Fee Based|EGX'!AC448*'Input|Fee Based|EGX'!AE448/'Input|Setup'!$E$19,0)","v":0},{"$f":"AB446+AC446","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF448),\"\",'Input|Fee Based|EGX'!$AF448)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE446)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG448),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF446*'Input|Fee Based|EGX'!AH448*'Input|Fee Based|EGX'!AI448/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF446*'Input|Fee Based|EGX'!AH448*'Input|Fee Based|EGX'!AJ448/'Input|Setup'!$E$19,0)","v":0},{"$f":"AG446+AH446","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK448),\"\",'Input|Fee Based|EGX'!$AK448)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ446)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL448),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK446*'Input|Fee Based|EGX'!AM448*'Input|Fee Based|EGX'!AN448/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK446*'Input|Fee Based|EGX'!AM448*'Input|Fee Based|EGX'!AO448/'Input|Setup'!$E$19,0)","v":0},{"$f":"AL446+AM446","v":0},{"$f":"Y446+AD446+AI446+AN446","v":0},0,{"$f":"'Input|Fee Based|EGX'!AQ448*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR448*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS448*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT448*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV446*'Input|Fee Based|EGX'!AV448","v":0},{"$f":"$AV446*'Input|Fee Based|EGX'!AW448","v":0},{"$f":"$AV446*'Input|Fee Based|EGX'!AX448","v":0},{"$f":"SUM($AV446,$AX446:$AZ446)*'Input|Fee Based|EGX'!$AY448","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B449),\"\",'Input|Fee Based|EGX'!B449)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C449),\"\",'Input|Fee Based|EGX'!C449)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D449),\"\",'Input|Fee Based|EGX'!D449)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E449),\"\",'Input|Fee Based|EGX'!E449)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F449),\"\",'Input|Fee Based|EGX'!F449)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G449),\"\",'Input|Fee Based|EGX'!G449)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I449),\"\",'Input|Fee Based|EGX'!I449)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J447)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J449),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K447*'Input|Fee Based|EGX'!K449*'Input|Fee Based|EGX'!L449/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M449),\"\",'Input|Fee Based|EGX'!M449)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M447)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N449),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N447*'Input|Fee Based|EGX'!O449*'Input|Fee Based|EGX'!P449/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q449),\"\",'Input|Fee Based|EGX'!Q449)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P447)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R449),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q447*'Input|Fee Based|EGX'!S449*'Input|Fee Based|EGX'!T449/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V449),\"\",'Input|Fee Based|EGX'!$V449)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U447)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W449),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V447*'Input|Fee Based|EGX'!X449*'Input|Fee Based|EGX'!Y449/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V447*'Input|Fee Based|EGX'!X449*'Input|Fee Based|EGX'!Z449/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA449),\"\",'Input|Fee Based|EGX'!$AA449)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z447)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB449),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA447*'Input|Fee Based|EGX'!AC449*'Input|Fee Based|EGX'!AD449/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA447*'Input|Fee Based|EGX'!AC449*'Input|Fee Based|EGX'!AE449/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF449),\"\",'Input|Fee Based|EGX'!$AF449)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE447)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG449),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF447*'Input|Fee Based|EGX'!AH449*'Input|Fee Based|EGX'!AI449/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF447*'Input|Fee Based|EGX'!AH449*'Input|Fee Based|EGX'!AJ449/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK449),\"\",'Input|Fee Based|EGX'!$AK449)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ447)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL449),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK447*'Input|Fee Based|EGX'!AM449*'Input|Fee Based|EGX'!AN449/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK447*'Input|Fee Based|EGX'!AM449*'Input|Fee Based|EGX'!AO449/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ449*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR449*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS449*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT449*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV447*'Input|Fee Based|EGX'!AV449","v":0},{"$f":"$AV447*'Input|Fee Based|EGX'!AW449","v":0},{"$f":"$AV447*'Input|Fee Based|EGX'!AX449","v":0},{"$f":"SUM($AV447,$AX447:$AZ447)*'Input|Fee Based|EGX'!$AY449","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B450),\"\",'Input|Fee Based|EGX'!B450)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C450),\"\",'Input|Fee Based|EGX'!C450)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D450),\"\",'Input|Fee Based|EGX'!D450)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E450),\"\",'Input|Fee Based|EGX'!E450)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F450),\"\",'Input|Fee Based|EGX'!F450)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G450),\"\",'Input|Fee Based|EGX'!G450)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I450),\"\",'Input|Fee Based|EGX'!I450)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J448)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J450),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K448*'Input|Fee Based|EGX'!K450*'Input|Fee Based|EGX'!L450/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M450),\"\",'Input|Fee Based|EGX'!M450)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M448)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N450),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N448*'Input|Fee Based|EGX'!O450*'Input|Fee Based|EGX'!P450/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q450),\"\",'Input|Fee Based|EGX'!Q450)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P448)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R450),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q448*'Input|Fee Based|EGX'!S450*'Input|Fee Based|EGX'!T450/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V450),\"\",'Input|Fee Based|EGX'!$V450)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U448)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W450),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V448*'Input|Fee Based|EGX'!X450*'Input|Fee Based|EGX'!Y450/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V448*'Input|Fee Based|EGX'!X450*'Input|Fee Based|EGX'!Z450/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA450),\"\",'Input|Fee Based|EGX'!$AA450)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z448)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB450),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA448*'Input|Fee Based|EGX'!AC450*'Input|Fee Based|EGX'!AD450/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA448*'Input|Fee Based|EGX'!AC450*'Input|Fee Based|EGX'!AE450/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF450),\"\",'Input|Fee Based|EGX'!$AF450)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE448)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG450),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF448*'Input|Fee Based|EGX'!AH450*'Input|Fee Based|EGX'!AI450/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF448*'Input|Fee Based|EGX'!AH450*'Input|Fee Based|EGX'!AJ450/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK450),\"\",'Input|Fee Based|EGX'!$AK450)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ448)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL450),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK448*'Input|Fee Based|EGX'!AM450*'Input|Fee Based|EGX'!AN450/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK448*'Input|Fee Based|EGX'!AM450*'Input|Fee Based|EGX'!AO450/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ450*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR450*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS450*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT450*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV448*'Input|Fee Based|EGX'!AV450","v":0},{"$f":"$AV448*'Input|Fee Based|EGX'!AW450","v":0},{"$f":"$AV448*'Input|Fee Based|EGX'!AX450","v":0},{"$f":"SUM($AV448,$AX448:$AZ448)*'Input|Fee Based|EGX'!$AY450","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B451),\"\",'Input|Fee Based|EGX'!B451)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C451),\"\",'Input|Fee Based|EGX'!C451)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D451),\"\",'Input|Fee Based|EGX'!D451)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E451),\"\",'Input|Fee Based|EGX'!E451)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F451),\"\",'Input|Fee Based|EGX'!F451)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G451),\"\",'Input|Fee Based|EGX'!G451)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I451),\"\",'Input|Fee Based|EGX'!I451)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J449)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J451),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K449*'Input|Fee Based|EGX'!K451*'Input|Fee Based|EGX'!L451/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M451),\"\",'Input|Fee Based|EGX'!M451)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M449)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N451),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N449*'Input|Fee Based|EGX'!O451*'Input|Fee Based|EGX'!P451/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q451),\"\",'Input|Fee Based|EGX'!Q451)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P449)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R451),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q449*'Input|Fee Based|EGX'!S451*'Input|Fee Based|EGX'!T451/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V451),\"\",'Input|Fee Based|EGX'!$V451)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U449)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W451),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V449*'Input|Fee Based|EGX'!X451*'Input|Fee Based|EGX'!Y451/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V449*'Input|Fee Based|EGX'!X451*'Input|Fee Based|EGX'!Z451/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA451),\"\",'Input|Fee Based|EGX'!$AA451)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z449)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB451),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA449*'Input|Fee Based|EGX'!AC451*'Input|Fee Based|EGX'!AD451/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA449*'Input|Fee Based|EGX'!AC451*'Input|Fee Based|EGX'!AE451/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF451),\"\",'Input|Fee Based|EGX'!$AF451)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE449)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG451),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF449*'Input|Fee Based|EGX'!AH451*'Input|Fee Based|EGX'!AI451/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF449*'Input|Fee Based|EGX'!AH451*'Input|Fee Based|EGX'!AJ451/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK451),\"\",'Input|Fee Based|EGX'!$AK451)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ449)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL451),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK449*'Input|Fee Based|EGX'!AM451*'Input|Fee Based|EGX'!AN451/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK449*'Input|Fee Based|EGX'!AM451*'Input|Fee Based|EGX'!AO451/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ451*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR451*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS451*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT451*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV449*'Input|Fee Based|EGX'!AV451","v":0},{"$f":"$AV449*'Input|Fee Based|EGX'!AW451","v":0},{"$f":"$AV449*'Input|Fee Based|EGX'!AX451","v":0},{"$f":"SUM($AV449,$AX449:$AZ449)*'Input|Fee Based|EGX'!$AY451","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B452),\"\",'Input|Fee Based|EGX'!B452)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C452),\"\",'Input|Fee Based|EGX'!C452)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D452),\"\",'Input|Fee Based|EGX'!D452)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E452),\"\",'Input|Fee Based|EGX'!E452)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F452),\"\",'Input|Fee Based|EGX'!F452)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G452),\"\",'Input|Fee Based|EGX'!G452)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I452),\"\",'Input|Fee Based|EGX'!I452)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J450)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J452),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K450*'Input|Fee Based|EGX'!K452*'Input|Fee Based|EGX'!L452/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M452),\"\",'Input|Fee Based|EGX'!M452)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M450)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N452),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N450*'Input|Fee Based|EGX'!O452*'Input|Fee Based|EGX'!P452/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q452),\"\",'Input|Fee Based|EGX'!Q452)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P450)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R452),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q450*'Input|Fee Based|EGX'!S452*'Input|Fee Based|EGX'!T452/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V452),\"\",'Input|Fee Based|EGX'!$V452)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U450)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W452),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V450*'Input|Fee Based|EGX'!X452*'Input|Fee Based|EGX'!Y452/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V450*'Input|Fee Based|EGX'!X452*'Input|Fee Based|EGX'!Z452/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA452),\"\",'Input|Fee Based|EGX'!$AA452)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z450)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB452),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA450*'Input|Fee Based|EGX'!AC452*'Input|Fee Based|EGX'!AD452/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA450*'Input|Fee Based|EGX'!AC452*'Input|Fee Based|EGX'!AE452/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF452),\"\",'Input|Fee Based|EGX'!$AF452)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE450)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG452),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF450*'Input|Fee Based|EGX'!AH452*'Input|Fee Based|EGX'!AI452/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF450*'Input|Fee Based|EGX'!AH452*'Input|Fee Based|EGX'!AJ452/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK452),\"\",'Input|Fee Based|EGX'!$AK452)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ450)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL452),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK450*'Input|Fee Based|EGX'!AM452*'Input|Fee Based|EGX'!AN452/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK450*'Input|Fee Based|EGX'!AM452*'Input|Fee Based|EGX'!AO452/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ452*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR452*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS452*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT452*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV450*'Input|Fee Based|EGX'!AV452","v":0},{"$f":"$AV450*'Input|Fee Based|EGX'!AW452","v":0},{"$f":"$AV450*'Input|Fee Based|EGX'!AX452","v":0},{"$f":"SUM($AV450,$AX450:$AZ450)*'Input|Fee Based|EGX'!$AY452","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B453),\"\",'Input|Fee Based|EGX'!B453)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C453),\"\",'Input|Fee Based|EGX'!C453)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D453),\"\",'Input|Fee Based|EGX'!D453)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E453),\"\",'Input|Fee Based|EGX'!E453)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F453),\"\",'Input|Fee Based|EGX'!F453)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G453),\"\",'Input|Fee Based|EGX'!G453)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I453),\"\",'Input|Fee Based|EGX'!I453)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J451)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J453),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K451*'Input|Fee Based|EGX'!K453*'Input|Fee Based|EGX'!L453/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M453),\"\",'Input|Fee Based|EGX'!M453)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M451)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N453),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N451*'Input|Fee Based|EGX'!O453*'Input|Fee Based|EGX'!P453/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q453),\"\",'Input|Fee Based|EGX'!Q453)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P451)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R453),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q451*'Input|Fee Based|EGX'!S453*'Input|Fee Based|EGX'!T453/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V453),\"\",'Input|Fee Based|EGX'!$V453)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U451)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W453),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V451*'Input|Fee Based|EGX'!X453*'Input|Fee Based|EGX'!Y453/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V451*'Input|Fee Based|EGX'!X453*'Input|Fee Based|EGX'!Z453/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA453),\"\",'Input|Fee Based|EGX'!$AA453)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z451)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB453),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA451*'Input|Fee Based|EGX'!AC453*'Input|Fee Based|EGX'!AD453/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA451*'Input|Fee Based|EGX'!AC453*'Input|Fee Based|EGX'!AE453/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF453),\"\",'Input|Fee Based|EGX'!$AF453)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE451)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG453),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF451*'Input|Fee Based|EGX'!AH453*'Input|Fee Based|EGX'!AI453/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF451*'Input|Fee Based|EGX'!AH453*'Input|Fee Based|EGX'!AJ453/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK453),\"\",'Input|Fee Based|EGX'!$AK453)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ451)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL453),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK451*'Input|Fee Based|EGX'!AM453*'Input|Fee Based|EGX'!AN453/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK451*'Input|Fee Based|EGX'!AM453*'Input|Fee Based|EGX'!AO453/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ453*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR453*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS453*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT453*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV451*'Input|Fee Based|EGX'!AV453","v":0},{"$f":"$AV451*'Input|Fee Based|EGX'!AW453","v":0},{"$f":"$AV451*'Input|Fee Based|EGX'!AX453","v":0},{"$f":"SUM($AV451,$AX451:$AZ451)*'Input|Fee Based|EGX'!$AY453","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B454),\"\",'Input|Fee Based|EGX'!B454)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C454),\"\",'Input|Fee Based|EGX'!C454)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D454),\"\",'Input|Fee Based|EGX'!D454)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E454),\"\",'Input|Fee Based|EGX'!E454)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F454),\"\",'Input|Fee Based|EGX'!F454)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G454),\"\",'Input|Fee Based|EGX'!G454)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I454),\"\",'Input|Fee Based|EGX'!I454)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J452)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J454),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K452*'Input|Fee Based|EGX'!K454*'Input|Fee Based|EGX'!L454/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M454),\"\",'Input|Fee Based|EGX'!M454)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M452)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N454),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N452*'Input|Fee Based|EGX'!O454*'Input|Fee Based|EGX'!P454/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q454),\"\",'Input|Fee Based|EGX'!Q454)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P452)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R454),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q452*'Input|Fee Based|EGX'!S454*'Input|Fee Based|EGX'!T454/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V454),\"\",'Input|Fee Based|EGX'!$V454)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U452)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W454),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V452*'Input|Fee Based|EGX'!X454*'Input|Fee Based|EGX'!Y454/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V452*'Input|Fee Based|EGX'!X454*'Input|Fee Based|EGX'!Z454/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA454),\"\",'Input|Fee Based|EGX'!$AA454)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z452)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB454),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA452*'Input|Fee Based|EGX'!AC454*'Input|Fee Based|EGX'!AD454/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA452*'Input|Fee Based|EGX'!AC454*'Input|Fee Based|EGX'!AE454/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF454),\"\",'Input|Fee Based|EGX'!$AF454)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE452)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG454),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF452*'Input|Fee Based|EGX'!AH454*'Input|Fee Based|EGX'!AI454/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF452*'Input|Fee Based|EGX'!AH454*'Input|Fee Based|EGX'!AJ454/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK454),\"\",'Input|Fee Based|EGX'!$AK454)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ452)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL454),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK452*'Input|Fee Based|EGX'!AM454*'Input|Fee Based|EGX'!AN454/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK452*'Input|Fee Based|EGX'!AM454*'Input|Fee Based|EGX'!AO454/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ454*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR454*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS454*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT454*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV452*'Input|Fee Based|EGX'!AV454","v":0},{"$f":"$AV452*'Input|Fee Based|EGX'!AW454","v":0},{"$f":"$AV452*'Input|Fee Based|EGX'!AX454","v":0},{"$f":"SUM($AV452,$AX452:$AZ452)*'Input|Fee Based|EGX'!$AY454","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B455),\"\",'Input|Fee Based|EGX'!B455)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C455),\"\",'Input|Fee Based|EGX'!C455)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D455),\"\",'Input|Fee Based|EGX'!D455)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E455),\"\",'Input|Fee Based|EGX'!E455)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F455),\"\",'Input|Fee Based|EGX'!F455)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G455),\"\",'Input|Fee Based|EGX'!G455)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I455),\"\",'Input|Fee Based|EGX'!I455)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J453)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J455),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K453*'Input|Fee Based|EGX'!K455*'Input|Fee Based|EGX'!L455/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M455),\"\",'Input|Fee Based|EGX'!M455)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M453)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N455),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N453*'Input|Fee Based|EGX'!O455*'Input|Fee Based|EGX'!P455/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q455),\"\",'Input|Fee Based|EGX'!Q455)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P453)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R455),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q453*'Input|Fee Based|EGX'!S455*'Input|Fee Based|EGX'!T455/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V455),\"\",'Input|Fee Based|EGX'!$V455)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U453)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W455),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V453*'Input|Fee Based|EGX'!X455*'Input|Fee Based|EGX'!Y455/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V453*'Input|Fee Based|EGX'!X455*'Input|Fee Based|EGX'!Z455/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA455),\"\",'Input|Fee Based|EGX'!$AA455)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z453)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB455),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA453*'Input|Fee Based|EGX'!AC455*'Input|Fee Based|EGX'!AD455/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA453*'Input|Fee Based|EGX'!AC455*'Input|Fee Based|EGX'!AE455/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF455),\"\",'Input|Fee Based|EGX'!$AF455)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE453)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG455),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF453*'Input|Fee Based|EGX'!AH455*'Input|Fee Based|EGX'!AI455/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF453*'Input|Fee Based|EGX'!AH455*'Input|Fee Based|EGX'!AJ455/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK455),\"\",'Input|Fee Based|EGX'!$AK455)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ453)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL455),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK453*'Input|Fee Based|EGX'!AM455*'Input|Fee Based|EGX'!AN455/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK453*'Input|Fee Based|EGX'!AM455*'Input|Fee Based|EGX'!AO455/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ455*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR455*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS455*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT455*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV453*'Input|Fee Based|EGX'!AV455","v":0},{"$f":"$AV453*'Input|Fee Based|EGX'!AW455","v":0},{"$f":"$AV453*'Input|Fee Based|EGX'!AX455","v":0},{"$f":"SUM($AV453,$AX453:$AZ453)*'Input|Fee Based|EGX'!$AY455","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B456),\"\",'Input|Fee Based|EGX'!B456)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C456),\"\",'Input|Fee Based|EGX'!C456)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D456),\"\",'Input|Fee Based|EGX'!D456)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E456),\"\",'Input|Fee Based|EGX'!E456)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F456),\"\",'Input|Fee Based|EGX'!F456)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G456),\"\",'Input|Fee Based|EGX'!G456)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I456),\"\",'Input|Fee Based|EGX'!I456)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J454)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J456),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K454*'Input|Fee Based|EGX'!K456*'Input|Fee Based|EGX'!L456/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M456),\"\",'Input|Fee Based|EGX'!M456)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M454)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N456),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N454*'Input|Fee Based|EGX'!O456*'Input|Fee Based|EGX'!P456/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q456),\"\",'Input|Fee Based|EGX'!Q456)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P454)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R456),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q454*'Input|Fee Based|EGX'!S456*'Input|Fee Based|EGX'!T456/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V456),\"\",'Input|Fee Based|EGX'!$V456)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U454)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W456),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V454*'Input|Fee Based|EGX'!X456*'Input|Fee Based|EGX'!Y456/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V454*'Input|Fee Based|EGX'!X456*'Input|Fee Based|EGX'!Z456/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA456),\"\",'Input|Fee Based|EGX'!$AA456)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z454)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB456),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA454*'Input|Fee Based|EGX'!AC456*'Input|Fee Based|EGX'!AD456/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA454*'Input|Fee Based|EGX'!AC456*'Input|Fee Based|EGX'!AE456/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF456),\"\",'Input|Fee Based|EGX'!$AF456)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE454)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG456),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF454*'Input|Fee Based|EGX'!AH456*'Input|Fee Based|EGX'!AI456/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF454*'Input|Fee Based|EGX'!AH456*'Input|Fee Based|EGX'!AJ456/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK456),\"\",'Input|Fee Based|EGX'!$AK456)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ454)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL456),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK454*'Input|Fee Based|EGX'!AM456*'Input|Fee Based|EGX'!AN456/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK454*'Input|Fee Based|EGX'!AM456*'Input|Fee Based|EGX'!AO456/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ456*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR456*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS456*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT456*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV454*'Input|Fee Based|EGX'!AV456","v":0},{"$f":"$AV454*'Input|Fee Based|EGX'!AW456","v":0},{"$f":"$AV454*'Input|Fee Based|EGX'!AX456","v":0},{"$f":"SUM($AV454,$AX454:$AZ454)*'Input|Fee Based|EGX'!$AY456","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B457),\"\",'Input|Fee Based|EGX'!B457)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C457),\"\",'Input|Fee Based|EGX'!C457)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D457),\"\",'Input|Fee Based|EGX'!D457)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E457),\"\",'Input|Fee Based|EGX'!E457)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F457),\"\",'Input|Fee Based|EGX'!F457)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G457),\"\",'Input|Fee Based|EGX'!G457)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I457),\"\",'Input|Fee Based|EGX'!I457)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J455)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J457),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K455*'Input|Fee Based|EGX'!K457*'Input|Fee Based|EGX'!L457/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M457),\"\",'Input|Fee Based|EGX'!M457)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M455)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N457),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N455*'Input|Fee Based|EGX'!O457*'Input|Fee Based|EGX'!P457/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q457),\"\",'Input|Fee Based|EGX'!Q457)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P455)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R457),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q455*'Input|Fee Based|EGX'!S457*'Input|Fee Based|EGX'!T457/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V457),\"\",'Input|Fee Based|EGX'!$V457)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U455)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W457),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V455*'Input|Fee Based|EGX'!X457*'Input|Fee Based|EGX'!Y457/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V455*'Input|Fee Based|EGX'!X457*'Input|Fee Based|EGX'!Z457/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA457),\"\",'Input|Fee Based|EGX'!$AA457)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z455)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB457),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA455*'Input|Fee Based|EGX'!AC457*'Input|Fee Based|EGX'!AD457/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA455*'Input|Fee Based|EGX'!AC457*'Input|Fee Based|EGX'!AE457/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF457),\"\",'Input|Fee Based|EGX'!$AF457)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE455)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG457),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF455*'Input|Fee Based|EGX'!AH457*'Input|Fee Based|EGX'!AI457/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF455*'Input|Fee Based|EGX'!AH457*'Input|Fee Based|EGX'!AJ457/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK457),\"\",'Input|Fee Based|EGX'!$AK457)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ455)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL457),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK455*'Input|Fee Based|EGX'!AM457*'Input|Fee Based|EGX'!AN457/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK455*'Input|Fee Based|EGX'!AM457*'Input|Fee Based|EGX'!AO457/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ457*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR457*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS457*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT457*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV455*'Input|Fee Based|EGX'!AV457","v":0},{"$f":"$AV455*'Input|Fee Based|EGX'!AW457","v":0},{"$f":"$AV455*'Input|Fee Based|EGX'!AX457","v":0},{"$f":"SUM($AV455,$AX455:$AZ455)*'Input|Fee Based|EGX'!$AY457","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B458),\"\",'Input|Fee Based|EGX'!B458)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C458),\"\",'Input|Fee Based|EGX'!C458)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D458),\"\",'Input|Fee Based|EGX'!D458)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E458),\"\",'Input|Fee Based|EGX'!E458)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F458),\"\",'Input|Fee Based|EGX'!F458)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G458),\"\",'Input|Fee Based|EGX'!G458)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I458),\"\",'Input|Fee Based|EGX'!I458)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J456)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J458),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K456*'Input|Fee Based|EGX'!K458*'Input|Fee Based|EGX'!L458/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M458),\"\",'Input|Fee Based|EGX'!M458)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M456)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N458),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N456*'Input|Fee Based|EGX'!O458*'Input|Fee Based|EGX'!P458/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q458),\"\",'Input|Fee Based|EGX'!Q458)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P456)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R458),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q456*'Input|Fee Based|EGX'!S458*'Input|Fee Based|EGX'!T458/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V458),\"\",'Input|Fee Based|EGX'!$V458)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U456)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W458),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V456*'Input|Fee Based|EGX'!X458*'Input|Fee Based|EGX'!Y458/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V456*'Input|Fee Based|EGX'!X458*'Input|Fee Based|EGX'!Z458/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA458),\"\",'Input|Fee Based|EGX'!$AA458)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z456)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB458),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA456*'Input|Fee Based|EGX'!AC458*'Input|Fee Based|EGX'!AD458/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA456*'Input|Fee Based|EGX'!AC458*'Input|Fee Based|EGX'!AE458/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF458),\"\",'Input|Fee Based|EGX'!$AF458)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE456)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG458),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF456*'Input|Fee Based|EGX'!AH458*'Input|Fee Based|EGX'!AI458/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF456*'Input|Fee Based|EGX'!AH458*'Input|Fee Based|EGX'!AJ458/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK458),\"\",'Input|Fee Based|EGX'!$AK458)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ456)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL458),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK456*'Input|Fee Based|EGX'!AM458*'Input|Fee Based|EGX'!AN458/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK456*'Input|Fee Based|EGX'!AM458*'Input|Fee Based|EGX'!AO458/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ458*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR458*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS458*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT458*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV456*'Input|Fee Based|EGX'!AV458","v":0},{"$f":"$AV456*'Input|Fee Based|EGX'!AW458","v":0},{"$f":"$AV456*'Input|Fee Based|EGX'!AX458","v":0},{"$f":"SUM($AV456,$AX456:$AZ456)*'Input|Fee Based|EGX'!$AY458","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B459),\"\",'Input|Fee Based|EGX'!B459)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C459),\"\",'Input|Fee Based|EGX'!C459)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D459),\"\",'Input|Fee Based|EGX'!D459)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E459),\"\",'Input|Fee Based|EGX'!E459)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F459),\"\",'Input|Fee Based|EGX'!F459)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G459),\"\",'Input|Fee Based|EGX'!G459)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I459),\"\",'Input|Fee Based|EGX'!I459)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J457)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J459),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K457*'Input|Fee Based|EGX'!K459*'Input|Fee Based|EGX'!L459/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M459),\"\",'Input|Fee Based|EGX'!M459)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M457)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N459),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N457*'Input|Fee Based|EGX'!O459*'Input|Fee Based|EGX'!P459/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q459),\"\",'Input|Fee Based|EGX'!Q459)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P457)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R459),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q457*'Input|Fee Based|EGX'!S459*'Input|Fee Based|EGX'!T459/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V459),\"\",'Input|Fee Based|EGX'!$V459)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U457)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W459),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V457*'Input|Fee Based|EGX'!X459*'Input|Fee Based|EGX'!Y459/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V457*'Input|Fee Based|EGX'!X459*'Input|Fee Based|EGX'!Z459/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA459),\"\",'Input|Fee Based|EGX'!$AA459)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z457)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB459),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA457*'Input|Fee Based|EGX'!AC459*'Input|Fee Based|EGX'!AD459/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA457*'Input|Fee Based|EGX'!AC459*'Input|Fee Based|EGX'!AE459/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF459),\"\",'Input|Fee Based|EGX'!$AF459)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE457)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG459),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF457*'Input|Fee Based|EGX'!AH459*'Input|Fee Based|EGX'!AI459/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF457*'Input|Fee Based|EGX'!AH459*'Input|Fee Based|EGX'!AJ459/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK459),\"\",'Input|Fee Based|EGX'!$AK459)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ457)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL459),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK457*'Input|Fee Based|EGX'!AM459*'Input|Fee Based|EGX'!AN459/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK457*'Input|Fee Based|EGX'!AM459*'Input|Fee Based|EGX'!AO459/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ459*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR459*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS459*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT459*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV457*'Input|Fee Based|EGX'!AV459","v":0},{"$f":"$AV457*'Input|Fee Based|EGX'!AW459","v":0},{"$f":"$AV457*'Input|Fee Based|EGX'!AX459","v":0},{"$f":"SUM($AV457,$AX457:$AZ457)*'Input|Fee Based|EGX'!$AY459","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B460),\"\",'Input|Fee Based|EGX'!B460)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C460),\"\",'Input|Fee Based|EGX'!C460)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D460),\"\",'Input|Fee Based|EGX'!D460)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E460),\"\",'Input|Fee Based|EGX'!E460)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F460),\"\",'Input|Fee Based|EGX'!F460)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G460),\"\",'Input|Fee Based|EGX'!G460)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I460),\"\",'Input|Fee Based|EGX'!I460)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J458)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J460),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K458*'Input|Fee Based|EGX'!K460*'Input|Fee Based|EGX'!L460/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M460),\"\",'Input|Fee Based|EGX'!M460)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M458)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N460),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N458*'Input|Fee Based|EGX'!O460*'Input|Fee Based|EGX'!P460/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q460),\"\",'Input|Fee Based|EGX'!Q460)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P458)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R460),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q458*'Input|Fee Based|EGX'!S460*'Input|Fee Based|EGX'!T460/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V460),\"\",'Input|Fee Based|EGX'!$V460)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U458)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W460),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V458*'Input|Fee Based|EGX'!X460*'Input|Fee Based|EGX'!Y460/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V458*'Input|Fee Based|EGX'!X460*'Input|Fee Based|EGX'!Z460/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA460),\"\",'Input|Fee Based|EGX'!$AA460)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z458)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB460),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA458*'Input|Fee Based|EGX'!AC460*'Input|Fee Based|EGX'!AD460/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA458*'Input|Fee Based|EGX'!AC460*'Input|Fee Based|EGX'!AE460/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF460),\"\",'Input|Fee Based|EGX'!$AF460)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE458)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG460),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF458*'Input|Fee Based|EGX'!AH460*'Input|Fee Based|EGX'!AI460/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF458*'Input|Fee Based|EGX'!AH460*'Input|Fee Based|EGX'!AJ460/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK460),\"\",'Input|Fee Based|EGX'!$AK460)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ458)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL460),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK458*'Input|Fee Based|EGX'!AM460*'Input|Fee Based|EGX'!AN460/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK458*'Input|Fee Based|EGX'!AM460*'Input|Fee Based|EGX'!AO460/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ460*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR460*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS460*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT460*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV458*'Input|Fee Based|EGX'!AV460","v":0},{"$f":"$AV458*'Input|Fee Based|EGX'!AW460","v":0},{"$f":"$AV458*'Input|Fee Based|EGX'!AX460","v":0},{"$f":"SUM($AV458,$AX458:$AZ458)*'Input|Fee Based|EGX'!$AY460","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B461),\"\",'Input|Fee Based|EGX'!B461)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C461),\"\",'Input|Fee Based|EGX'!C461)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D461),\"\",'Input|Fee Based|EGX'!D461)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E461),\"\",'Input|Fee Based|EGX'!E461)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F461),\"\",'Input|Fee Based|EGX'!F461)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G461),\"\",'Input|Fee Based|EGX'!G461)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I461),\"\",'Input|Fee Based|EGX'!I461)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J459)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J461),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K459*'Input|Fee Based|EGX'!K461*'Input|Fee Based|EGX'!L461/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M461),\"\",'Input|Fee Based|EGX'!M461)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M459)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N461),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N459*'Input|Fee Based|EGX'!O461*'Input|Fee Based|EGX'!P461/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q461),\"\",'Input|Fee Based|EGX'!Q461)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P459)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R461),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q459*'Input|Fee Based|EGX'!S461*'Input|Fee Based|EGX'!T461/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(OR(\nAND(K459<>0,L459=\"\"),\nAND(N459<>0,O459=\"\"),\nAND(Q459<>0,R459=\"\")),1,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V461),\"\",'Input|Fee Based|EGX'!$V461)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U459)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W461),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V459*'Input|Fee Based|EGX'!X461*'Input|Fee Based|EGX'!Y461/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V459*'Input|Fee Based|EGX'!X461*'Input|Fee Based|EGX'!Z461/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA461),\"\",'Input|Fee Based|EGX'!$AA461)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z459)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB461),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA459*'Input|Fee Based|EGX'!AC461*'Input|Fee Based|EGX'!AD461/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA459*'Input|Fee Based|EGX'!AC461*'Input|Fee Based|EGX'!AE461/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF461),\"\",'Input|Fee Based|EGX'!$AF461)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE459)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG461),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF459*'Input|Fee Based|EGX'!AH461*'Input|Fee Based|EGX'!AI461/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF459*'Input|Fee Based|EGX'!AH461*'Input|Fee Based|EGX'!AJ461/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK461),\"\",'Input|Fee Based|EGX'!$AK461)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ459)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL461),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK459*'Input|Fee Based|EGX'!AM461*'Input|Fee Based|EGX'!AN461/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK459*'Input|Fee Based|EGX'!AM461*'Input|Fee Based|EGX'!AO461/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(OR(\nAND(V459<>0,Y459=\"\"),\nAND(AA459<>0,AD459=\"\"),\nAND(AF459<>0,AI459=\"\"),\nAND(AK459<>0,AN459=\"\")),1,0)","v":0},{"$f":"'Input|Fee Based|EGX'!AQ461*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR461*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS461*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT461*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV459*'Input|Fee Based|EGX'!AV461","v":0},{"$f":"$AV459*'Input|Fee Based|EGX'!AW461","v":0},{"$f":"$AV459*'Input|Fee Based|EGX'!AX461","v":0},{"$f":"SUM($AV459,$AX459:$AZ459)*'Input|Fee Based|EGX'!$AY461","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B462),\"\",'Input|Fee Based|EGX'!B462)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C462),\"\",'Input|Fee Based|EGX'!C462)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D462),\"\",'Input|Fee Based|EGX'!D462)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E462),\"\",'Input|Fee Based|EGX'!E462)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F462),\"\",'Input|Fee Based|EGX'!F462)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G462),\"\",'Input|Fee Based|EGX'!G462)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I462),\"\",'Input|Fee Based|EGX'!I462)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J460)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J462),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K460*'Input|Fee Based|EGX'!K462*'Input|Fee Based|EGX'!L462/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M462),\"\",'Input|Fee Based|EGX'!M462)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M460)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N462),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N460*'Input|Fee Based|EGX'!O462*'Input|Fee Based|EGX'!P462/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q462),\"\",'Input|Fee Based|EGX'!Q462)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P460)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R462),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q460*'Input|Fee Based|EGX'!S462*'Input|Fee Based|EGX'!T462/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V462),\"\",'Input|Fee Based|EGX'!$V462)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U460)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W462),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V460*'Input|Fee Based|EGX'!X462*'Input|Fee Based|EGX'!Y462/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V460*'Input|Fee Based|EGX'!X462*'Input|Fee Based|EGX'!Z462/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA462),\"\",'Input|Fee Based|EGX'!$AA462)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z460)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB462),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA460*'Input|Fee Based|EGX'!AC462*'Input|Fee Based|EGX'!AD462/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA460*'Input|Fee Based|EGX'!AC462*'Input|Fee Based|EGX'!AE462/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF462),\"\",'Input|Fee Based|EGX'!$AF462)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE460)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG462),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF460*'Input|Fee Based|EGX'!AH462*'Input|Fee Based|EGX'!AI462/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF460*'Input|Fee Based|EGX'!AH462*'Input|Fee Based|EGX'!AJ462/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK462),\"\",'Input|Fee Based|EGX'!$AK462)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ460)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL462),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK460*'Input|Fee Based|EGX'!AM462*'Input|Fee Based|EGX'!AN462/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK460*'Input|Fee Based|EGX'!AM462*'Input|Fee Based|EGX'!AO462/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ462*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR462*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS462*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT462*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV460*'Input|Fee Based|EGX'!AV462","v":0},{"$f":"$AV460*'Input|Fee Based|EGX'!AW462","v":0},{"$f":"$AV460*'Input|Fee Based|EGX'!AX462","v":0},{"$f":"SUM($AV460,$AX460:$AZ460)*'Input|Fee Based|EGX'!$AY462","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B463),\"\",'Input|Fee Based|EGX'!B463)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C463),\"\",'Input|Fee Based|EGX'!C463)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D463),\"\",'Input|Fee Based|EGX'!D463)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E463),\"\",'Input|Fee Based|EGX'!E463)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F463),\"\",'Input|Fee Based|EGX'!F463)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G463),\"\",'Input|Fee Based|EGX'!G463)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I463),\"\",'Input|Fee Based|EGX'!I463)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J461)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J463),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K461*'Input|Fee Based|EGX'!K463*'Input|Fee Based|EGX'!L463/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M463),\"\",'Input|Fee Based|EGX'!M463)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M461)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N463),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N461*'Input|Fee Based|EGX'!O463*'Input|Fee Based|EGX'!P463/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q463),\"\",'Input|Fee Based|EGX'!Q463)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P461)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R463),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q461*'Input|Fee Based|EGX'!S463*'Input|Fee Based|EGX'!T463/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V463),\"\",'Input|Fee Based|EGX'!$V463)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U461)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W463),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V461*'Input|Fee Based|EGX'!X463*'Input|Fee Based|EGX'!Y463/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V461*'Input|Fee Based|EGX'!X463*'Input|Fee Based|EGX'!Z463/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA463),\"\",'Input|Fee Based|EGX'!$AA463)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z461)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB463),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA461*'Input|Fee Based|EGX'!AC463*'Input|Fee Based|EGX'!AD463/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA461*'Input|Fee Based|EGX'!AC463*'Input|Fee Based|EGX'!AE463/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF463),\"\",'Input|Fee Based|EGX'!$AF463)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE461)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG463),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF461*'Input|Fee Based|EGX'!AH463*'Input|Fee Based|EGX'!AI463/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF461*'Input|Fee Based|EGX'!AH463*'Input|Fee Based|EGX'!AJ463/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK463),\"\",'Input|Fee Based|EGX'!$AK463)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ461)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL463),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK461*'Input|Fee Based|EGX'!AM463*'Input|Fee Based|EGX'!AN463/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK461*'Input|Fee Based|EGX'!AM463*'Input|Fee Based|EGX'!AO463/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ463*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR463*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS463*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT463*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV461*'Input|Fee Based|EGX'!AV463","v":0},{"$f":"$AV461*'Input|Fee Based|EGX'!AW463","v":0},{"$f":"$AV461*'Input|Fee Based|EGX'!AX463","v":0},{"$f":"SUM($AV461,$AX461:$AZ461)*'Input|Fee Based|EGX'!$AY463","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B464),\"\",'Input|Fee Based|EGX'!B464)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C464),\"\",'Input|Fee Based|EGX'!C464)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D464),\"\",'Input|Fee Based|EGX'!D464)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E464),\"\",'Input|Fee Based|EGX'!E464)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F464),\"\",'Input|Fee Based|EGX'!F464)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G464),\"\",'Input|Fee Based|EGX'!G464)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I464),\"\",'Input|Fee Based|EGX'!I464)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J462)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J464),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K462*'Input|Fee Based|EGX'!K464*'Input|Fee Based|EGX'!L464/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M464),\"\",'Input|Fee Based|EGX'!M464)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M462)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N464),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N462*'Input|Fee Based|EGX'!O464*'Input|Fee Based|EGX'!P464/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q464),\"\",'Input|Fee Based|EGX'!Q464)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P462)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R464),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q462*'Input|Fee Based|EGX'!S464*'Input|Fee Based|EGX'!T464/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V464),\"\",'Input|Fee Based|EGX'!$V464)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U462)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W464),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V462*'Input|Fee Based|EGX'!X464*'Input|Fee Based|EGX'!Y464/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V462*'Input|Fee Based|EGX'!X464*'Input|Fee Based|EGX'!Z464/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA464),\"\",'Input|Fee Based|EGX'!$AA464)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z462)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB464),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA462*'Input|Fee Based|EGX'!AC464*'Input|Fee Based|EGX'!AD464/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA462*'Input|Fee Based|EGX'!AC464*'Input|Fee Based|EGX'!AE464/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF464),\"\",'Input|Fee Based|EGX'!$AF464)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE462)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG464),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF462*'Input|Fee Based|EGX'!AH464*'Input|Fee Based|EGX'!AI464/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF462*'Input|Fee Based|EGX'!AH464*'Input|Fee Based|EGX'!AJ464/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK464),\"\",'Input|Fee Based|EGX'!$AK464)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ462)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL464),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK462*'Input|Fee Based|EGX'!AM464*'Input|Fee Based|EGX'!AN464/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK462*'Input|Fee Based|EGX'!AM464*'Input|Fee Based|EGX'!AO464/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ464*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR464*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS464*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT464*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV462*'Input|Fee Based|EGX'!AV464","v":0},{"$f":"$AV462*'Input|Fee Based|EGX'!AW464","v":0},{"$f":"$AV462*'Input|Fee Based|EGX'!AX464","v":0},{"$f":"SUM($AV462,$AX462:$AZ462)*'Input|Fee Based|EGX'!$AY464","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B465),\"\",'Input|Fee Based|EGX'!B465)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C465),\"\",'Input|Fee Based|EGX'!C465)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D465),\"\",'Input|Fee Based|EGX'!D465)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E465),\"\",'Input|Fee Based|EGX'!E465)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F465),\"\",'Input|Fee Based|EGX'!F465)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G465),\"\",'Input|Fee Based|EGX'!G465)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I465),\"\",'Input|Fee Based|EGX'!I465)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J463)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J465),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K463*'Input|Fee Based|EGX'!K465*'Input|Fee Based|EGX'!L465/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M465),\"\",'Input|Fee Based|EGX'!M465)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M463)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N465),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N463*'Input|Fee Based|EGX'!O465*'Input|Fee Based|EGX'!P465/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q465),\"\",'Input|Fee Based|EGX'!Q465)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P463)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R465),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q463*'Input|Fee Based|EGX'!S465*'Input|Fee Based|EGX'!T465/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V465),\"\",'Input|Fee Based|EGX'!$V465)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U463)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W465),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V463*'Input|Fee Based|EGX'!X465*'Input|Fee Based|EGX'!Y465/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V463*'Input|Fee Based|EGX'!X465*'Input|Fee Based|EGX'!Z465/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA465),\"\",'Input|Fee Based|EGX'!$AA465)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z463)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB465),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA463*'Input|Fee Based|EGX'!AC465*'Input|Fee Based|EGX'!AD465/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA463*'Input|Fee Based|EGX'!AC465*'Input|Fee Based|EGX'!AE465/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF465),\"\",'Input|Fee Based|EGX'!$AF465)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE463)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG465),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF463*'Input|Fee Based|EGX'!AH465*'Input|Fee Based|EGX'!AI465/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF463*'Input|Fee Based|EGX'!AH465*'Input|Fee Based|EGX'!AJ465/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK465),\"\",'Input|Fee Based|EGX'!$AK465)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ463)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL465),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK463*'Input|Fee Based|EGX'!AM465*'Input|Fee Based|EGX'!AN465/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK463*'Input|Fee Based|EGX'!AM465*'Input|Fee Based|EGX'!AO465/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ465*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR465*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS465*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT465*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV463*'Input|Fee Based|EGX'!AV465","v":0},{"$f":"$AV463*'Input|Fee Based|EGX'!AW465","v":0},{"$f":"$AV463*'Input|Fee Based|EGX'!AX465","v":0},{"$f":"SUM($AV463,$AX463:$AZ463)*'Input|Fee Based|EGX'!$AY465","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B466),\"\",'Input|Fee Based|EGX'!B466)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C466),\"\",'Input|Fee Based|EGX'!C466)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D466),\"\",'Input|Fee Based|EGX'!D466)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E466),\"\",'Input|Fee Based|EGX'!E466)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F466),\"\",'Input|Fee Based|EGX'!F466)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G466),\"\",'Input|Fee Based|EGX'!G466)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I466),\"\",'Input|Fee Based|EGX'!I466)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J464)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J466),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K464*'Input|Fee Based|EGX'!K466*'Input|Fee Based|EGX'!L466/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M466),\"\",'Input|Fee Based|EGX'!M466)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M464)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N466),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N464*'Input|Fee Based|EGX'!O466*'Input|Fee Based|EGX'!P466/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q466),\"\",'Input|Fee Based|EGX'!Q466)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P464)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R466),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q464*'Input|Fee Based|EGX'!S466*'Input|Fee Based|EGX'!T466/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V466),\"\",'Input|Fee Based|EGX'!$V466)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U464)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W466),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V464*'Input|Fee Based|EGX'!X466*'Input|Fee Based|EGX'!Y466/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V464*'Input|Fee Based|EGX'!X466*'Input|Fee Based|EGX'!Z466/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA466),\"\",'Input|Fee Based|EGX'!$AA466)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z464)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB466),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA464*'Input|Fee Based|EGX'!AC466*'Input|Fee Based|EGX'!AD466/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA464*'Input|Fee Based|EGX'!AC466*'Input|Fee Based|EGX'!AE466/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF466),\"\",'Input|Fee Based|EGX'!$AF466)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE464)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG466),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF464*'Input|Fee Based|EGX'!AH466*'Input|Fee Based|EGX'!AI466/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF464*'Input|Fee Based|EGX'!AH466*'Input|Fee Based|EGX'!AJ466/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK466),\"\",'Input|Fee Based|EGX'!$AK466)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ464)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL466),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK464*'Input|Fee Based|EGX'!AM466*'Input|Fee Based|EGX'!AN466/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK464*'Input|Fee Based|EGX'!AM466*'Input|Fee Based|EGX'!AO466/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ466*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR466*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS466*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT466*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV464*'Input|Fee Based|EGX'!AV466","v":0},{"$f":"$AV464*'Input|Fee Based|EGX'!AW466","v":0},{"$f":"$AV464*'Input|Fee Based|EGX'!AX466","v":0},{"$f":"SUM($AV464,$AX464:$AZ464)*'Input|Fee Based|EGX'!$AY466","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B467),\"\",'Input|Fee Based|EGX'!B467)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C467),\"\",'Input|Fee Based|EGX'!C467)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D467),\"\",'Input|Fee Based|EGX'!D467)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E467),\"\",'Input|Fee Based|EGX'!E467)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F467),\"\",'Input|Fee Based|EGX'!F467)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G467),\"\",'Input|Fee Based|EGX'!G467)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I467),\"\",'Input|Fee Based|EGX'!I467)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J465)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J467),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K465*'Input|Fee Based|EGX'!K467*'Input|Fee Based|EGX'!L467/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M467),\"\",'Input|Fee Based|EGX'!M467)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M465)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N467),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N465*'Input|Fee Based|EGX'!O467*'Input|Fee Based|EGX'!P467/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q467),\"\",'Input|Fee Based|EGX'!Q467)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P465)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R467),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q465*'Input|Fee Based|EGX'!S467*'Input|Fee Based|EGX'!T467/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V467),\"\",'Input|Fee Based|EGX'!$V467)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U465)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W467),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V465*'Input|Fee Based|EGX'!X467*'Input|Fee Based|EGX'!Y467/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V465*'Input|Fee Based|EGX'!X467*'Input|Fee Based|EGX'!Z467/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA467),\"\",'Input|Fee Based|EGX'!$AA467)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z465)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB467),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA465*'Input|Fee Based|EGX'!AC467*'Input|Fee Based|EGX'!AD467/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA465*'Input|Fee Based|EGX'!AC467*'Input|Fee Based|EGX'!AE467/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF467),\"\",'Input|Fee Based|EGX'!$AF467)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE465)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG467),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF465*'Input|Fee Based|EGX'!AH467*'Input|Fee Based|EGX'!AI467/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF465*'Input|Fee Based|EGX'!AH467*'Input|Fee Based|EGX'!AJ467/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK467),\"\",'Input|Fee Based|EGX'!$AK467)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ465)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL467),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK465*'Input|Fee Based|EGX'!AM467*'Input|Fee Based|EGX'!AN467/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK465*'Input|Fee Based|EGX'!AM467*'Input|Fee Based|EGX'!AO467/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ467*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR467*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS467*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT467*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV465*'Input|Fee Based|EGX'!AV467","v":0},{"$f":"$AV465*'Input|Fee Based|EGX'!AW467","v":0},{"$f":"$AV465*'Input|Fee Based|EGX'!AX467","v":0},{"$f":"SUM($AV465,$AX465:$AZ465)*'Input|Fee Based|EGX'!$AY467","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B468),\"\",'Input|Fee Based|EGX'!B468)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C468),\"\",'Input|Fee Based|EGX'!C468)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D468),\"\",'Input|Fee Based|EGX'!D468)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E468),\"\",'Input|Fee Based|EGX'!E468)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F468),\"\",'Input|Fee Based|EGX'!F468)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G468),\"\",'Input|Fee Based|EGX'!G468)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I468),\"\",'Input|Fee Based|EGX'!I468)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J466)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J468),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K466*'Input|Fee Based|EGX'!K468*'Input|Fee Based|EGX'!L468/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M468),\"\",'Input|Fee Based|EGX'!M468)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M466)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N468),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N466*'Input|Fee Based|EGX'!O468*'Input|Fee Based|EGX'!P468/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q468),\"\",'Input|Fee Based|EGX'!Q468)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P466)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R468),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q466*'Input|Fee Based|EGX'!S468*'Input|Fee Based|EGX'!T468/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V468),\"\",'Input|Fee Based|EGX'!$V468)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U466)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W468),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V466*'Input|Fee Based|EGX'!X468*'Input|Fee Based|EGX'!Y468/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V466*'Input|Fee Based|EGX'!X468*'Input|Fee Based|EGX'!Z468/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA468),\"\",'Input|Fee Based|EGX'!$AA468)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z466)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB468),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA466*'Input|Fee Based|EGX'!AC468*'Input|Fee Based|EGX'!AD468/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA466*'Input|Fee Based|EGX'!AC468*'Input|Fee Based|EGX'!AE468/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF468),\"\",'Input|Fee Based|EGX'!$AF468)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE466)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG468),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF466*'Input|Fee Based|EGX'!AH468*'Input|Fee Based|EGX'!AI468/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF466*'Input|Fee Based|EGX'!AH468*'Input|Fee Based|EGX'!AJ468/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK468),\"\",'Input|Fee Based|EGX'!$AK468)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ466)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL468),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK466*'Input|Fee Based|EGX'!AM468*'Input|Fee Based|EGX'!AN468/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK466*'Input|Fee Based|EGX'!AM468*'Input|Fee Based|EGX'!AO468/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ468*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR468*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS468*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT468*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV466*'Input|Fee Based|EGX'!AV468","v":0},{"$f":"$AV466*'Input|Fee Based|EGX'!AW468","v":0},{"$f":"$AV466*'Input|Fee Based|EGX'!AX468","v":0},{"$f":"SUM($AV466,$AX466:$AZ466)*'Input|Fee Based|EGX'!$AY468","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B469),\"\",'Input|Fee Based|EGX'!B469)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C469),\"\",'Input|Fee Based|EGX'!C469)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D469),\"\",'Input|Fee Based|EGX'!D469)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E469),\"\",'Input|Fee Based|EGX'!E469)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F469),\"\",'Input|Fee Based|EGX'!F469)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G469),\"\",'Input|Fee Based|EGX'!G469)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I469),\"\",'Input|Fee Based|EGX'!I469)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J467)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J469),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K467*'Input|Fee Based|EGX'!K469*'Input|Fee Based|EGX'!L469/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M469),\"\",'Input|Fee Based|EGX'!M469)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M467)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N469),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N467*'Input|Fee Based|EGX'!O469*'Input|Fee Based|EGX'!P469/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q469),\"\",'Input|Fee Based|EGX'!Q469)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P467)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R469),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q467*'Input|Fee Based|EGX'!S469*'Input|Fee Based|EGX'!T469/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V469),\"\",'Input|Fee Based|EGX'!$V469)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U467)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W469),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V467*'Input|Fee Based|EGX'!X469*'Input|Fee Based|EGX'!Y469/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V467*'Input|Fee Based|EGX'!X469*'Input|Fee Based|EGX'!Z469/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA469),\"\",'Input|Fee Based|EGX'!$AA469)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z467)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB469),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA467*'Input|Fee Based|EGX'!AC469*'Input|Fee Based|EGX'!AD469/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA467*'Input|Fee Based|EGX'!AC469*'Input|Fee Based|EGX'!AE469/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF469),\"\",'Input|Fee Based|EGX'!$AF469)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE467)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG469),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF467*'Input|Fee Based|EGX'!AH469*'Input|Fee Based|EGX'!AI469/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF467*'Input|Fee Based|EGX'!AH469*'Input|Fee Based|EGX'!AJ469/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK469),\"\",'Input|Fee Based|EGX'!$AK469)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ467)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL469),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK467*'Input|Fee Based|EGX'!AM469*'Input|Fee Based|EGX'!AN469/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK467*'Input|Fee Based|EGX'!AM469*'Input|Fee Based|EGX'!AO469/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ469*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR469*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS469*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT469*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV467*'Input|Fee Based|EGX'!AV469","v":0},{"$f":"$AV467*'Input|Fee Based|EGX'!AW469","v":0},{"$f":"$AV467*'Input|Fee Based|EGX'!AX469","v":0},{"$f":"SUM($AV467,$AX467:$AZ467)*'Input|Fee Based|EGX'!$AY469","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B470),\"\",'Input|Fee Based|EGX'!B470)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C470),\"\",'Input|Fee Based|EGX'!C470)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D470),\"\",'Input|Fee Based|EGX'!D470)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E470),\"\",'Input|Fee Based|EGX'!E470)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F470),\"\",'Input|Fee Based|EGX'!F470)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G470),\"\",'Input|Fee Based|EGX'!G470)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I470),\"\",'Input|Fee Based|EGX'!I470)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J468)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J470),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K468*'Input|Fee Based|EGX'!K470*'Input|Fee Based|EGX'!L470/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M470),\"\",'Input|Fee Based|EGX'!M470)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M468)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N470),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N468*'Input|Fee Based|EGX'!O470*'Input|Fee Based|EGX'!P470/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q470),\"\",'Input|Fee Based|EGX'!Q470)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P468)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R470),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q468*'Input|Fee Based|EGX'!S470*'Input|Fee Based|EGX'!T470/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V470),\"\",'Input|Fee Based|EGX'!$V470)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U468)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W470),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V468*'Input|Fee Based|EGX'!X470*'Input|Fee Based|EGX'!Y470/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V468*'Input|Fee Based|EGX'!X470*'Input|Fee Based|EGX'!Z470/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA470),\"\",'Input|Fee Based|EGX'!$AA470)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z468)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB470),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA468*'Input|Fee Based|EGX'!AC470*'Input|Fee Based|EGX'!AD470/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA468*'Input|Fee Based|EGX'!AC470*'Input|Fee Based|EGX'!AE470/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF470),\"\",'Input|Fee Based|EGX'!$AF470)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE468)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG470),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF468*'Input|Fee Based|EGX'!AH470*'Input|Fee Based|EGX'!AI470/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF468*'Input|Fee Based|EGX'!AH470*'Input|Fee Based|EGX'!AJ470/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK470),\"\",'Input|Fee Based|EGX'!$AK470)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ468)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL470),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK468*'Input|Fee Based|EGX'!AM470*'Input|Fee Based|EGX'!AN470/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK468*'Input|Fee Based|EGX'!AM470*'Input|Fee Based|EGX'!AO470/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ470*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR470*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS470*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT470*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV468*'Input|Fee Based|EGX'!AV470","v":0},{"$f":"$AV468*'Input|Fee Based|EGX'!AW470","v":0},{"$f":"$AV468*'Input|Fee Based|EGX'!AX470","v":0},{"$f":"SUM($AV468,$AX468:$AZ468)*'Input|Fee Based|EGX'!$AY470","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B471),\"\",'Input|Fee Based|EGX'!B471)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C471),\"\",'Input|Fee Based|EGX'!C471)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D471),\"\",'Input|Fee Based|EGX'!D471)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E471),\"\",'Input|Fee Based|EGX'!E471)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F471),\"\",'Input|Fee Based|EGX'!F471)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G471),\"\",'Input|Fee Based|EGX'!G471)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I471),\"\",'Input|Fee Based|EGX'!I471)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J469)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J471),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K469*'Input|Fee Based|EGX'!K471*'Input|Fee Based|EGX'!L471/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M471),\"\",'Input|Fee Based|EGX'!M471)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M469)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N471),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N469*'Input|Fee Based|EGX'!O471*'Input|Fee Based|EGX'!P471/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q471),\"\",'Input|Fee Based|EGX'!Q471)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P469)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R471),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q469*'Input|Fee Based|EGX'!S471*'Input|Fee Based|EGX'!T471/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V471),\"\",'Input|Fee Based|EGX'!$V471)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U469)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W471),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V469*'Input|Fee Based|EGX'!X471*'Input|Fee Based|EGX'!Y471/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V469*'Input|Fee Based|EGX'!X471*'Input|Fee Based|EGX'!Z471/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA471),\"\",'Input|Fee Based|EGX'!$AA471)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z469)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB471),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA469*'Input|Fee Based|EGX'!AC471*'Input|Fee Based|EGX'!AD471/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA469*'Input|Fee Based|EGX'!AC471*'Input|Fee Based|EGX'!AE471/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF471),\"\",'Input|Fee Based|EGX'!$AF471)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE469)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG471),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF469*'Input|Fee Based|EGX'!AH471*'Input|Fee Based|EGX'!AI471/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF469*'Input|Fee Based|EGX'!AH471*'Input|Fee Based|EGX'!AJ471/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK471),\"\",'Input|Fee Based|EGX'!$AK471)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ469)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL471),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK469*'Input|Fee Based|EGX'!AM471*'Input|Fee Based|EGX'!AN471/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK469*'Input|Fee Based|EGX'!AM471*'Input|Fee Based|EGX'!AO471/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ471*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR471*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS471*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT471*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV469*'Input|Fee Based|EGX'!AV471","v":0},{"$f":"$AV469*'Input|Fee Based|EGX'!AW471","v":0},{"$f":"$AV469*'Input|Fee Based|EGX'!AX471","v":0},{"$f":"SUM($AV469,$AX469:$AZ469)*'Input|Fee Based|EGX'!$AY471","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B472),\"\",'Input|Fee Based|EGX'!B472)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C472),\"\",'Input|Fee Based|EGX'!C472)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D472),\"\",'Input|Fee Based|EGX'!D472)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E472),\"\",'Input|Fee Based|EGX'!E472)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F472),\"\",'Input|Fee Based|EGX'!F472)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G472),\"\",'Input|Fee Based|EGX'!G472)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I472),\"\",'Input|Fee Based|EGX'!I472)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J470)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J472),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K470*'Input|Fee Based|EGX'!K472*'Input|Fee Based|EGX'!L472/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M472),\"\",'Input|Fee Based|EGX'!M472)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M470)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N472),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N470*'Input|Fee Based|EGX'!O472*'Input|Fee Based|EGX'!P472/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q472),\"\",'Input|Fee Based|EGX'!Q472)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P470)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R472),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q470*'Input|Fee Based|EGX'!S472*'Input|Fee Based|EGX'!T472/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V472),\"\",'Input|Fee Based|EGX'!$V472)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U470)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W472),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V470*'Input|Fee Based|EGX'!X472*'Input|Fee Based|EGX'!Y472/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V470*'Input|Fee Based|EGX'!X472*'Input|Fee Based|EGX'!Z472/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA472),\"\",'Input|Fee Based|EGX'!$AA472)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z470)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB472),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA470*'Input|Fee Based|EGX'!AC472*'Input|Fee Based|EGX'!AD472/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA470*'Input|Fee Based|EGX'!AC472*'Input|Fee Based|EGX'!AE472/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF472),\"\",'Input|Fee Based|EGX'!$AF472)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE470)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG472),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF470*'Input|Fee Based|EGX'!AH472*'Input|Fee Based|EGX'!AI472/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF470*'Input|Fee Based|EGX'!AH472*'Input|Fee Based|EGX'!AJ472/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK472),\"\",'Input|Fee Based|EGX'!$AK472)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ470)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL472),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK470*'Input|Fee Based|EGX'!AM472*'Input|Fee Based|EGX'!AN472/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK470*'Input|Fee Based|EGX'!AM472*'Input|Fee Based|EGX'!AO472/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ472*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR472*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS472*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT472*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV470*'Input|Fee Based|EGX'!AV472","v":0},{"$f":"$AV470*'Input|Fee Based|EGX'!AW472","v":0},{"$f":"$AV470*'Input|Fee Based|EGX'!AX472","v":0},{"$f":"SUM($AV470,$AX470:$AZ470)*'Input|Fee Based|EGX'!$AY472","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B473),\"\",'Input|Fee Based|EGX'!B473)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C473),\"\",'Input|Fee Based|EGX'!C473)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D473),\"\",'Input|Fee Based|EGX'!D473)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E473),\"\",'Input|Fee Based|EGX'!E473)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F473),\"\",'Input|Fee Based|EGX'!F473)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G473),\"\",'Input|Fee Based|EGX'!G473)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I473),\"\",'Input|Fee Based|EGX'!I473)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J471)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J473),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K471*'Input|Fee Based|EGX'!K473*'Input|Fee Based|EGX'!L473/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M473),\"\",'Input|Fee Based|EGX'!M473)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M471)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N473),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N471*'Input|Fee Based|EGX'!O473*'Input|Fee Based|EGX'!P473/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q473),\"\",'Input|Fee Based|EGX'!Q473)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P471)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R473),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q471*'Input|Fee Based|EGX'!S473*'Input|Fee Based|EGX'!T473/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V473),\"\",'Input|Fee Based|EGX'!$V473)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U471)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W473),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V471*'Input|Fee Based|EGX'!X473*'Input|Fee Based|EGX'!Y473/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V471*'Input|Fee Based|EGX'!X473*'Input|Fee Based|EGX'!Z473/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA473),\"\",'Input|Fee Based|EGX'!$AA473)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z471)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB473),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA471*'Input|Fee Based|EGX'!AC473*'Input|Fee Based|EGX'!AD473/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA471*'Input|Fee Based|EGX'!AC473*'Input|Fee Based|EGX'!AE473/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF473),\"\",'Input|Fee Based|EGX'!$AF473)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE471)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG473),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF471*'Input|Fee Based|EGX'!AH473*'Input|Fee Based|EGX'!AI473/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF471*'Input|Fee Based|EGX'!AH473*'Input|Fee Based|EGX'!AJ473/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK473),\"\",'Input|Fee Based|EGX'!$AK473)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ471)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL473),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK471*'Input|Fee Based|EGX'!AM473*'Input|Fee Based|EGX'!AN473/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK471*'Input|Fee Based|EGX'!AM473*'Input|Fee Based|EGX'!AO473/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ473*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR473*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS473*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT473*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV471*'Input|Fee Based|EGX'!AV473","v":0},{"$f":"$AV471*'Input|Fee Based|EGX'!AW473","v":0},{"$f":"$AV471*'Input|Fee Based|EGX'!AX473","v":0},{"$f":"SUM($AV471,$AX471:$AZ471)*'Input|Fee Based|EGX'!$AY473","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B474),\"\",'Input|Fee Based|EGX'!B474)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C474),\"\",'Input|Fee Based|EGX'!C474)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D474),\"\",'Input|Fee Based|EGX'!D474)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E474),\"\",'Input|Fee Based|EGX'!E474)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F474),\"\",'Input|Fee Based|EGX'!F474)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G474),\"\",'Input|Fee Based|EGX'!G474)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I474),\"\",'Input|Fee Based|EGX'!I474)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J472)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J474),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K472*'Input|Fee Based|EGX'!K474*'Input|Fee Based|EGX'!L474/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M474),\"\",'Input|Fee Based|EGX'!M474)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M472)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N474),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N472*'Input|Fee Based|EGX'!O474*'Input|Fee Based|EGX'!P474/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q474),\"\",'Input|Fee Based|EGX'!Q474)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P472)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R474),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q472*'Input|Fee Based|EGX'!S474*'Input|Fee Based|EGX'!T474/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V474),\"\",'Input|Fee Based|EGX'!$V474)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U472)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W474),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V472*'Input|Fee Based|EGX'!X474*'Input|Fee Based|EGX'!Y474/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V472*'Input|Fee Based|EGX'!X474*'Input|Fee Based|EGX'!Z474/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA474),\"\",'Input|Fee Based|EGX'!$AA474)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z472)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB474),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA472*'Input|Fee Based|EGX'!AC474*'Input|Fee Based|EGX'!AD474/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA472*'Input|Fee Based|EGX'!AC474*'Input|Fee Based|EGX'!AE474/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF474),\"\",'Input|Fee Based|EGX'!$AF474)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE472)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG474),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF472*'Input|Fee Based|EGX'!AH474*'Input|Fee Based|EGX'!AI474/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF472*'Input|Fee Based|EGX'!AH474*'Input|Fee Based|EGX'!AJ474/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK474),\"\",'Input|Fee Based|EGX'!$AK474)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ472)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL474),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK472*'Input|Fee Based|EGX'!AM474*'Input|Fee Based|EGX'!AN474/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK472*'Input|Fee Based|EGX'!AM474*'Input|Fee Based|EGX'!AO474/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ474*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR474*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS474*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT474*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV472*'Input|Fee Based|EGX'!AV474","v":0},{"$f":"$AV472*'Input|Fee Based|EGX'!AW474","v":0},{"$f":"$AV472*'Input|Fee Based|EGX'!AX474","v":0},{"$f":"SUM($AV472,$AX472:$AZ472)*'Input|Fee Based|EGX'!$AY474","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B475),\"\",'Input|Fee Based|EGX'!B475)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C475),\"\",'Input|Fee Based|EGX'!C475)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D475),\"\",'Input|Fee Based|EGX'!D475)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E475),\"\",'Input|Fee Based|EGX'!E475)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F475),\"\",'Input|Fee Based|EGX'!F475)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G475),\"\",'Input|Fee Based|EGX'!G475)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I475),\"\",'Input|Fee Based|EGX'!I475)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J473)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J475),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K473*'Input|Fee Based|EGX'!K475*'Input|Fee Based|EGX'!L475/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M475),\"\",'Input|Fee Based|EGX'!M475)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M473)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N475),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N473*'Input|Fee Based|EGX'!O475*'Input|Fee Based|EGX'!P475/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q475),\"\",'Input|Fee Based|EGX'!Q475)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P473)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R475),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q473*'Input|Fee Based|EGX'!S475*'Input|Fee Based|EGX'!T475/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V475),\"\",'Input|Fee Based|EGX'!$V475)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U473)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W475),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V473*'Input|Fee Based|EGX'!X475*'Input|Fee Based|EGX'!Y475/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V473*'Input|Fee Based|EGX'!X475*'Input|Fee Based|EGX'!Z475/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA475),\"\",'Input|Fee Based|EGX'!$AA475)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z473)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB475),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA473*'Input|Fee Based|EGX'!AC475*'Input|Fee Based|EGX'!AD475/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA473*'Input|Fee Based|EGX'!AC475*'Input|Fee Based|EGX'!AE475/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF475),\"\",'Input|Fee Based|EGX'!$AF475)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE473)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG475),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF473*'Input|Fee Based|EGX'!AH475*'Input|Fee Based|EGX'!AI475/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF473*'Input|Fee Based|EGX'!AH475*'Input|Fee Based|EGX'!AJ475/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK475),\"\",'Input|Fee Based|EGX'!$AK475)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ473)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL475),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK473*'Input|Fee Based|EGX'!AM475*'Input|Fee Based|EGX'!AN475/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK473*'Input|Fee Based|EGX'!AM475*'Input|Fee Based|EGX'!AO475/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ475*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR475*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS475*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT475*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV473*'Input|Fee Based|EGX'!AV475","v":0},{"$f":"$AV473*'Input|Fee Based|EGX'!AW475","v":0},{"$f":"$AV473*'Input|Fee Based|EGX'!AX475","v":0},{"$f":"SUM($AV473,$AX473:$AZ473)*'Input|Fee Based|EGX'!$AY475","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B476),\"\",'Input|Fee Based|EGX'!B476)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C476),\"\",'Input|Fee Based|EGX'!C476)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D476),\"\",'Input|Fee Based|EGX'!D476)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E476),\"\",'Input|Fee Based|EGX'!E476)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F476),\"\",'Input|Fee Based|EGX'!F476)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G476),\"\",'Input|Fee Based|EGX'!G476)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I476),\"\",'Input|Fee Based|EGX'!I476)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J474)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J476),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K474*'Input|Fee Based|EGX'!K476*'Input|Fee Based|EGX'!L476/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M476),\"\",'Input|Fee Based|EGX'!M476)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M474)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N476),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N474*'Input|Fee Based|EGX'!O476*'Input|Fee Based|EGX'!P476/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q476),\"\",'Input|Fee Based|EGX'!Q476)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P474)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R476),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q474*'Input|Fee Based|EGX'!S476*'Input|Fee Based|EGX'!T476/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V476),\"\",'Input|Fee Based|EGX'!$V476)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U474)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W476),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V474*'Input|Fee Based|EGX'!X476*'Input|Fee Based|EGX'!Y476/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V474*'Input|Fee Based|EGX'!X476*'Input|Fee Based|EGX'!Z476/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA476),\"\",'Input|Fee Based|EGX'!$AA476)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z474)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB476),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA474*'Input|Fee Based|EGX'!AC476*'Input|Fee Based|EGX'!AD476/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA474*'Input|Fee Based|EGX'!AC476*'Input|Fee Based|EGX'!AE476/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF476),\"\",'Input|Fee Based|EGX'!$AF476)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE474)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG476),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF474*'Input|Fee Based|EGX'!AH476*'Input|Fee Based|EGX'!AI476/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF474*'Input|Fee Based|EGX'!AH476*'Input|Fee Based|EGX'!AJ476/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK476),\"\",'Input|Fee Based|EGX'!$AK476)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ474)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL476),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK474*'Input|Fee Based|EGX'!AM476*'Input|Fee Based|EGX'!AN476/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK474*'Input|Fee Based|EGX'!AM476*'Input|Fee Based|EGX'!AO476/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ476*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR476*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS476*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT476*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV474*'Input|Fee Based|EGX'!AV476","v":0},{"$f":"$AV474*'Input|Fee Based|EGX'!AW476","v":0},{"$f":"$AV474*'Input|Fee Based|EGX'!AX476","v":0},{"$f":"SUM($AV474,$AX474:$AZ474)*'Input|Fee Based|EGX'!$AY476","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B477),\"\",'Input|Fee Based|EGX'!B477)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C477),\"\",'Input|Fee Based|EGX'!C477)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D477),\"\",'Input|Fee Based|EGX'!D477)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E477),\"\",'Input|Fee Based|EGX'!E477)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F477),\"\",'Input|Fee Based|EGX'!F477)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G477),\"\",'Input|Fee Based|EGX'!G477)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I477),\"\",'Input|Fee Based|EGX'!I477)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J475)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J477),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K475*'Input|Fee Based|EGX'!K477*'Input|Fee Based|EGX'!L477/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M477),\"\",'Input|Fee Based|EGX'!M477)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M475)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N477),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N475*'Input|Fee Based|EGX'!O477*'Input|Fee Based|EGX'!P477/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q477),\"\",'Input|Fee Based|EGX'!Q477)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P475)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R477),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q475*'Input|Fee Based|EGX'!S477*'Input|Fee Based|EGX'!T477/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V477),\"\",'Input|Fee Based|EGX'!$V477)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U475)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W477),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V475*'Input|Fee Based|EGX'!X477*'Input|Fee Based|EGX'!Y477/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V475*'Input|Fee Based|EGX'!X477*'Input|Fee Based|EGX'!Z477/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA477),\"\",'Input|Fee Based|EGX'!$AA477)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z475)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB477),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA475*'Input|Fee Based|EGX'!AC477*'Input|Fee Based|EGX'!AD477/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA475*'Input|Fee Based|EGX'!AC477*'Input|Fee Based|EGX'!AE477/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF477),\"\",'Input|Fee Based|EGX'!$AF477)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE475)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG477),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF475*'Input|Fee Based|EGX'!AH477*'Input|Fee Based|EGX'!AI477/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF475*'Input|Fee Based|EGX'!AH477*'Input|Fee Based|EGX'!AJ477/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK477),\"\",'Input|Fee Based|EGX'!$AK477)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ475)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL477),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK475*'Input|Fee Based|EGX'!AM477*'Input|Fee Based|EGX'!AN477/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK475*'Input|Fee Based|EGX'!AM477*'Input|Fee Based|EGX'!AO477/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ477*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR477*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS477*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT477*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV475*'Input|Fee Based|EGX'!AV477","v":0},{"$f":"$AV475*'Input|Fee Based|EGX'!AW477","v":0},{"$f":"$AV475*'Input|Fee Based|EGX'!AX477","v":0},{"$f":"SUM($AV475,$AX475:$AZ475)*'Input|Fee Based|EGX'!$AY477","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B478),\"\",'Input|Fee Based|EGX'!B478)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C478),\"\",'Input|Fee Based|EGX'!C478)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D478),\"\",'Input|Fee Based|EGX'!D478)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E478),\"\",'Input|Fee Based|EGX'!E478)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F478),\"\",'Input|Fee Based|EGX'!F478)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G478),\"\",'Input|Fee Based|EGX'!G478)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I478),\"\",'Input|Fee Based|EGX'!I478)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J476)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J478),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K476*'Input|Fee Based|EGX'!K478*'Input|Fee Based|EGX'!L478/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M478),\"\",'Input|Fee Based|EGX'!M478)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M476)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N478),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N476*'Input|Fee Based|EGX'!O478*'Input|Fee Based|EGX'!P478/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q478),\"\",'Input|Fee Based|EGX'!Q478)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P476)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R478),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q476*'Input|Fee Based|EGX'!S478*'Input|Fee Based|EGX'!T478/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V478),\"\",'Input|Fee Based|EGX'!$V478)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U476)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W478),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V476*'Input|Fee Based|EGX'!X478*'Input|Fee Based|EGX'!Y478/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V476*'Input|Fee Based|EGX'!X478*'Input|Fee Based|EGX'!Z478/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA478),\"\",'Input|Fee Based|EGX'!$AA478)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z476)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB478),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA476*'Input|Fee Based|EGX'!AC478*'Input|Fee Based|EGX'!AD478/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA476*'Input|Fee Based|EGX'!AC478*'Input|Fee Based|EGX'!AE478/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF478),\"\",'Input|Fee Based|EGX'!$AF478)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE476)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG478),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF476*'Input|Fee Based|EGX'!AH478*'Input|Fee Based|EGX'!AI478/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF476*'Input|Fee Based|EGX'!AH478*'Input|Fee Based|EGX'!AJ478/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK478),\"\",'Input|Fee Based|EGX'!$AK478)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ476)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL478),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK476*'Input|Fee Based|EGX'!AM478*'Input|Fee Based|EGX'!AN478/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK476*'Input|Fee Based|EGX'!AM478*'Input|Fee Based|EGX'!AO478/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ478*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR478*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS478*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT478*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV476*'Input|Fee Based|EGX'!AV478","v":0},{"$f":"$AV476*'Input|Fee Based|EGX'!AW478","v":0},{"$f":"$AV476*'Input|Fee Based|EGX'!AX478","v":0},{"$f":"SUM($AV476,$AX476:$AZ476)*'Input|Fee Based|EGX'!$AY478","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B479),\"\",'Input|Fee Based|EGX'!B479)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C479),\"\",'Input|Fee Based|EGX'!C479)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D479),\"\",'Input|Fee Based|EGX'!D479)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E479),\"\",'Input|Fee Based|EGX'!E479)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F479),\"\",'Input|Fee Based|EGX'!F479)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G479),\"\",'Input|Fee Based|EGX'!G479)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I479),\"\",'Input|Fee Based|EGX'!I479)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J477)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J479),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K477*'Input|Fee Based|EGX'!K479*'Input|Fee Based|EGX'!L479/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M479),\"\",'Input|Fee Based|EGX'!M479)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M477)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N479),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N477*'Input|Fee Based|EGX'!O479*'Input|Fee Based|EGX'!P479/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q479),\"\",'Input|Fee Based|EGX'!Q479)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P477)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R479),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q477*'Input|Fee Based|EGX'!S479*'Input|Fee Based|EGX'!T479/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V479),\"\",'Input|Fee Based|EGX'!$V479)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U477)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W479),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V477*'Input|Fee Based|EGX'!X479*'Input|Fee Based|EGX'!Y479/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V477*'Input|Fee Based|EGX'!X479*'Input|Fee Based|EGX'!Z479/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA479),\"\",'Input|Fee Based|EGX'!$AA479)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z477)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB479),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA477*'Input|Fee Based|EGX'!AC479*'Input|Fee Based|EGX'!AD479/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA477*'Input|Fee Based|EGX'!AC479*'Input|Fee Based|EGX'!AE479/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF479),\"\",'Input|Fee Based|EGX'!$AF479)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE477)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG479),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF477*'Input|Fee Based|EGX'!AH479*'Input|Fee Based|EGX'!AI479/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF477*'Input|Fee Based|EGX'!AH479*'Input|Fee Based|EGX'!AJ479/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK479),\"\",'Input|Fee Based|EGX'!$AK479)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ477)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL479),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK477*'Input|Fee Based|EGX'!AM479*'Input|Fee Based|EGX'!AN479/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK477*'Input|Fee Based|EGX'!AM479*'Input|Fee Based|EGX'!AO479/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ479*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR479*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS479*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT479*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV477*'Input|Fee Based|EGX'!AV479","v":0},{"$f":"$AV477*'Input|Fee Based|EGX'!AW479","v":0},{"$f":"$AV477*'Input|Fee Based|EGX'!AX479","v":0},{"$f":"SUM($AV477,$AX477:$AZ477)*'Input|Fee Based|EGX'!$AY479","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B480),\"\",'Input|Fee Based|EGX'!B480)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C480),\"\",'Input|Fee Based|EGX'!C480)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D480),\"\",'Input|Fee Based|EGX'!D480)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E480),\"\",'Input|Fee Based|EGX'!E480)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F480),\"\",'Input|Fee Based|EGX'!F480)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G480),\"\",'Input|Fee Based|EGX'!G480)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I480),\"\",'Input|Fee Based|EGX'!I480)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J478)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J480),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K478*'Input|Fee Based|EGX'!K480*'Input|Fee Based|EGX'!L480/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M480),\"\",'Input|Fee Based|EGX'!M480)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M478)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N480),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N478*'Input|Fee Based|EGX'!O480*'Input|Fee Based|EGX'!P480/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q480),\"\",'Input|Fee Based|EGX'!Q480)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P478)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R480),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q478*'Input|Fee Based|EGX'!S480*'Input|Fee Based|EGX'!T480/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V480),\"\",'Input|Fee Based|EGX'!$V480)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U478)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W480),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V478*'Input|Fee Based|EGX'!X480*'Input|Fee Based|EGX'!Y480/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V478*'Input|Fee Based|EGX'!X480*'Input|Fee Based|EGX'!Z480/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA480),\"\",'Input|Fee Based|EGX'!$AA480)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z478)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB480),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA478*'Input|Fee Based|EGX'!AC480*'Input|Fee Based|EGX'!AD480/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA478*'Input|Fee Based|EGX'!AC480*'Input|Fee Based|EGX'!AE480/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF480),\"\",'Input|Fee Based|EGX'!$AF480)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE478)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG480),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF478*'Input|Fee Based|EGX'!AH480*'Input|Fee Based|EGX'!AI480/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF478*'Input|Fee Based|EGX'!AH480*'Input|Fee Based|EGX'!AJ480/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK480),\"\",'Input|Fee Based|EGX'!$AK480)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ478)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL480),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK478*'Input|Fee Based|EGX'!AM480*'Input|Fee Based|EGX'!AN480/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK478*'Input|Fee Based|EGX'!AM480*'Input|Fee Based|EGX'!AO480/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ480*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR480*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS480*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT480*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV478*'Input|Fee Based|EGX'!AV480","v":0},{"$f":"$AV478*'Input|Fee Based|EGX'!AW480","v":0},{"$f":"$AV478*'Input|Fee Based|EGX'!AX480","v":0},{"$f":"SUM($AV478,$AX478:$AZ478)*'Input|Fee Based|EGX'!$AY480","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B481),\"\",'Input|Fee Based|EGX'!B481)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C481),\"\",'Input|Fee Based|EGX'!C481)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D481),\"\",'Input|Fee Based|EGX'!D481)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E481),\"\",'Input|Fee Based|EGX'!E481)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F481),\"\",'Input|Fee Based|EGX'!F481)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G481),\"\",'Input|Fee Based|EGX'!G481)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I481),\"\",'Input|Fee Based|EGX'!I481)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J479)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J481),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K479*'Input|Fee Based|EGX'!K481*'Input|Fee Based|EGX'!L481/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M481),\"\",'Input|Fee Based|EGX'!M481)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M479)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N481),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N479*'Input|Fee Based|EGX'!O481*'Input|Fee Based|EGX'!P481/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q481),\"\",'Input|Fee Based|EGX'!Q481)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P479)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R481),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q479*'Input|Fee Based|EGX'!S481*'Input|Fee Based|EGX'!T481/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V481),\"\",'Input|Fee Based|EGX'!$V481)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U479)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W481),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V479*'Input|Fee Based|EGX'!X481*'Input|Fee Based|EGX'!Y481/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V479*'Input|Fee Based|EGX'!X481*'Input|Fee Based|EGX'!Z481/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA481),\"\",'Input|Fee Based|EGX'!$AA481)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z479)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB481),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA479*'Input|Fee Based|EGX'!AC481*'Input|Fee Based|EGX'!AD481/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA479*'Input|Fee Based|EGX'!AC481*'Input|Fee Based|EGX'!AE481/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF481),\"\",'Input|Fee Based|EGX'!$AF481)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE479)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG481),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF479*'Input|Fee Based|EGX'!AH481*'Input|Fee Based|EGX'!AI481/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF479*'Input|Fee Based|EGX'!AH481*'Input|Fee Based|EGX'!AJ481/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK481),\"\",'Input|Fee Based|EGX'!$AK481)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ479)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL481),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK479*'Input|Fee Based|EGX'!AM481*'Input|Fee Based|EGX'!AN481/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK479*'Input|Fee Based|EGX'!AM481*'Input|Fee Based|EGX'!AO481/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ481*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR481*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS481*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT481*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV479*'Input|Fee Based|EGX'!AV481","v":0},{"$f":"$AV479*'Input|Fee Based|EGX'!AW481","v":0},{"$f":"$AV479*'Input|Fee Based|EGX'!AX481","v":0},{"$f":"SUM($AV479,$AX479:$AZ479)*'Input|Fee Based|EGX'!$AY481","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B482),\"\",'Input|Fee Based|EGX'!B482)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C482),\"\",'Input|Fee Based|EGX'!C482)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D482),\"\",'Input|Fee Based|EGX'!D482)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E482),\"\",'Input|Fee Based|EGX'!E482)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F482),\"\",'Input|Fee Based|EGX'!F482)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G482),\"\",'Input|Fee Based|EGX'!G482)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I482),\"\",'Input|Fee Based|EGX'!I482)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J480)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J482),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K480*'Input|Fee Based|EGX'!K482*'Input|Fee Based|EGX'!L482/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M482),\"\",'Input|Fee Based|EGX'!M482)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M480)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N482),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N480*'Input|Fee Based|EGX'!O482*'Input|Fee Based|EGX'!P482/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q482),\"\",'Input|Fee Based|EGX'!Q482)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P480)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R482),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q480*'Input|Fee Based|EGX'!S482*'Input|Fee Based|EGX'!T482/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V482),\"\",'Input|Fee Based|EGX'!$V482)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U480)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W482),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V480*'Input|Fee Based|EGX'!X482*'Input|Fee Based|EGX'!Y482/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V480*'Input|Fee Based|EGX'!X482*'Input|Fee Based|EGX'!Z482/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA482),\"\",'Input|Fee Based|EGX'!$AA482)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z480)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB482),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA480*'Input|Fee Based|EGX'!AC482*'Input|Fee Based|EGX'!AD482/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA480*'Input|Fee Based|EGX'!AC482*'Input|Fee Based|EGX'!AE482/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF482),\"\",'Input|Fee Based|EGX'!$AF482)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE480)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG482),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF480*'Input|Fee Based|EGX'!AH482*'Input|Fee Based|EGX'!AI482/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF480*'Input|Fee Based|EGX'!AH482*'Input|Fee Based|EGX'!AJ482/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK482),\"\",'Input|Fee Based|EGX'!$AK482)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ480)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL482),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK480*'Input|Fee Based|EGX'!AM482*'Input|Fee Based|EGX'!AN482/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK480*'Input|Fee Based|EGX'!AM482*'Input|Fee Based|EGX'!AO482/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ482*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR482*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS482*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT482*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV480*'Input|Fee Based|EGX'!AV482","v":0},{"$f":"$AV480*'Input|Fee Based|EGX'!AW482","v":0},{"$f":"$AV480*'Input|Fee Based|EGX'!AX482","v":0},{"$f":"SUM($AV480,$AX480:$AZ480)*'Input|Fee Based|EGX'!$AY482","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B483),\"\",'Input|Fee Based|EGX'!B483)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C483),\"\",'Input|Fee Based|EGX'!C483)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D483),\"\",'Input|Fee Based|EGX'!D483)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E483),\"\",'Input|Fee Based|EGX'!E483)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F483),\"\",'Input|Fee Based|EGX'!F483)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G483),\"\",'Input|Fee Based|EGX'!G483)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I483),\"\",'Input|Fee Based|EGX'!I483)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J481)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J483),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K481*'Input|Fee Based|EGX'!K483*'Input|Fee Based|EGX'!L483/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M483),\"\",'Input|Fee Based|EGX'!M483)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M481)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N483),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N481*'Input|Fee Based|EGX'!O483*'Input|Fee Based|EGX'!P483/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q483),\"\",'Input|Fee Based|EGX'!Q483)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P481)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R483),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q481*'Input|Fee Based|EGX'!S483*'Input|Fee Based|EGX'!T483/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V483),\"\",'Input|Fee Based|EGX'!$V483)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U481)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W483),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V481*'Input|Fee Based|EGX'!X483*'Input|Fee Based|EGX'!Y483/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V481*'Input|Fee Based|EGX'!X483*'Input|Fee Based|EGX'!Z483/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA483),\"\",'Input|Fee Based|EGX'!$AA483)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z481)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB483),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA481*'Input|Fee Based|EGX'!AC483*'Input|Fee Based|EGX'!AD483/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA481*'Input|Fee Based|EGX'!AC483*'Input|Fee Based|EGX'!AE483/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF483),\"\",'Input|Fee Based|EGX'!$AF483)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE481)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG483),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF481*'Input|Fee Based|EGX'!AH483*'Input|Fee Based|EGX'!AI483/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF481*'Input|Fee Based|EGX'!AH483*'Input|Fee Based|EGX'!AJ483/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK483),\"\",'Input|Fee Based|EGX'!$AK483)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ481)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL483),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK481*'Input|Fee Based|EGX'!AM483*'Input|Fee Based|EGX'!AN483/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK481*'Input|Fee Based|EGX'!AM483*'Input|Fee Based|EGX'!AO483/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ483*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR483*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS483*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT483*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV481*'Input|Fee Based|EGX'!AV483","v":0},{"$f":"$AV481*'Input|Fee Based|EGX'!AW483","v":0},{"$f":"$AV481*'Input|Fee Based|EGX'!AX483","v":0},{"$f":"SUM($AV481,$AX481:$AZ481)*'Input|Fee Based|EGX'!$AY483","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B484),\"\",'Input|Fee Based|EGX'!B484)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C484),\"\",'Input|Fee Based|EGX'!C484)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D484),\"\",'Input|Fee Based|EGX'!D484)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E484),\"\",'Input|Fee Based|EGX'!E484)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F484),\"\",'Input|Fee Based|EGX'!F484)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G484),\"\",'Input|Fee Based|EGX'!G484)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I484),\"\",'Input|Fee Based|EGX'!I484)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J482)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J484),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K482*'Input|Fee Based|EGX'!K484*'Input|Fee Based|EGX'!L484/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M484),\"\",'Input|Fee Based|EGX'!M484)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M482)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N484),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N482*'Input|Fee Based|EGX'!O484*'Input|Fee Based|EGX'!P484/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q484),\"\",'Input|Fee Based|EGX'!Q484)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P482)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R484),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q482*'Input|Fee Based|EGX'!S484*'Input|Fee Based|EGX'!T484/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V484),\"\",'Input|Fee Based|EGX'!$V484)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U482)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W484),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V482*'Input|Fee Based|EGX'!X484*'Input|Fee Based|EGX'!Y484/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V482*'Input|Fee Based|EGX'!X484*'Input|Fee Based|EGX'!Z484/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA484),\"\",'Input|Fee Based|EGX'!$AA484)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z482)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB484),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA482*'Input|Fee Based|EGX'!AC484*'Input|Fee Based|EGX'!AD484/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA482*'Input|Fee Based|EGX'!AC484*'Input|Fee Based|EGX'!AE484/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF484),\"\",'Input|Fee Based|EGX'!$AF484)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE482)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG484),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF482*'Input|Fee Based|EGX'!AH484*'Input|Fee Based|EGX'!AI484/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF482*'Input|Fee Based|EGX'!AH484*'Input|Fee Based|EGX'!AJ484/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK484),\"\",'Input|Fee Based|EGX'!$AK484)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ482)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL484),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK482*'Input|Fee Based|EGX'!AM484*'Input|Fee Based|EGX'!AN484/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK482*'Input|Fee Based|EGX'!AM484*'Input|Fee Based|EGX'!AO484/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ484*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR484*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS484*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT484*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV482*'Input|Fee Based|EGX'!AV484","v":0},{"$f":"$AV482*'Input|Fee Based|EGX'!AW484","v":0},{"$f":"$AV482*'Input|Fee Based|EGX'!AX484","v":0},{"$f":"SUM($AV482,$AX482:$AZ482)*'Input|Fee Based|EGX'!$AY484","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B485),\"\",'Input|Fee Based|EGX'!B485)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C485),\"\",'Input|Fee Based|EGX'!C485)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D485),\"\",'Input|Fee Based|EGX'!D485)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E485),\"\",'Input|Fee Based|EGX'!E485)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F485),\"\",'Input|Fee Based|EGX'!F485)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G485),\"\",'Input|Fee Based|EGX'!G485)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I485),\"\",'Input|Fee Based|EGX'!I485)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J483)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J485),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K483*'Input|Fee Based|EGX'!K485*'Input|Fee Based|EGX'!L485/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M485),\"\",'Input|Fee Based|EGX'!M485)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M483)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N485),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N483*'Input|Fee Based|EGX'!O485*'Input|Fee Based|EGX'!P485/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q485),\"\",'Input|Fee Based|EGX'!Q485)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P483)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R485),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q483*'Input|Fee Based|EGX'!S485*'Input|Fee Based|EGX'!T485/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V485),\"\",'Input|Fee Based|EGX'!$V485)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U483)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W485),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V483*'Input|Fee Based|EGX'!X485*'Input|Fee Based|EGX'!Y485/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V483*'Input|Fee Based|EGX'!X485*'Input|Fee Based|EGX'!Z485/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA485),\"\",'Input|Fee Based|EGX'!$AA485)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z483)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB485),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA483*'Input|Fee Based|EGX'!AC485*'Input|Fee Based|EGX'!AD485/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA483*'Input|Fee Based|EGX'!AC485*'Input|Fee Based|EGX'!AE485/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF485),\"\",'Input|Fee Based|EGX'!$AF485)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE483)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG485),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF483*'Input|Fee Based|EGX'!AH485*'Input|Fee Based|EGX'!AI485/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF483*'Input|Fee Based|EGX'!AH485*'Input|Fee Based|EGX'!AJ485/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK485),\"\",'Input|Fee Based|EGX'!$AK485)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ483)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL485),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK483*'Input|Fee Based|EGX'!AM485*'Input|Fee Based|EGX'!AN485/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK483*'Input|Fee Based|EGX'!AM485*'Input|Fee Based|EGX'!AO485/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ485*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR485*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS485*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT485*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV483*'Input|Fee Based|EGX'!AV485","v":0},{"$f":"$AV483*'Input|Fee Based|EGX'!AW485","v":0},{"$f":"$AV483*'Input|Fee Based|EGX'!AX485","v":0},{"$f":"SUM($AV483,$AX483:$AZ483)*'Input|Fee Based|EGX'!$AY485","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B486),\"\",'Input|Fee Based|EGX'!B486)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C486),\"\",'Input|Fee Based|EGX'!C486)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D486),\"\",'Input|Fee Based|EGX'!D486)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E486),\"\",'Input|Fee Based|EGX'!E486)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F486),\"\",'Input|Fee Based|EGX'!F486)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G486),\"\",'Input|Fee Based|EGX'!G486)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I486),\"\",'Input|Fee Based|EGX'!I486)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J484)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J486),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K484*'Input|Fee Based|EGX'!K486*'Input|Fee Based|EGX'!L486/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M486),\"\",'Input|Fee Based|EGX'!M486)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M484)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N486),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N484*'Input|Fee Based|EGX'!O486*'Input|Fee Based|EGX'!P486/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q486),\"\",'Input|Fee Based|EGX'!Q486)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P484)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R486),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q484*'Input|Fee Based|EGX'!S486*'Input|Fee Based|EGX'!T486/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V486),\"\",'Input|Fee Based|EGX'!$V486)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U484)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W486),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V484*'Input|Fee Based|EGX'!X486*'Input|Fee Based|EGX'!Y486/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V484*'Input|Fee Based|EGX'!X486*'Input|Fee Based|EGX'!Z486/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA486),\"\",'Input|Fee Based|EGX'!$AA486)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z484)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB486),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA484*'Input|Fee Based|EGX'!AC486*'Input|Fee Based|EGX'!AD486/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA484*'Input|Fee Based|EGX'!AC486*'Input|Fee Based|EGX'!AE486/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF486),\"\",'Input|Fee Based|EGX'!$AF486)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE484)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG486),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF484*'Input|Fee Based|EGX'!AH486*'Input|Fee Based|EGX'!AI486/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF484*'Input|Fee Based|EGX'!AH486*'Input|Fee Based|EGX'!AJ486/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK486),\"\",'Input|Fee Based|EGX'!$AK486)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ484)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL486),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK484*'Input|Fee Based|EGX'!AM486*'Input|Fee Based|EGX'!AN486/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK484*'Input|Fee Based|EGX'!AM486*'Input|Fee Based|EGX'!AO486/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ486*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR486*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS486*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT486*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV484*'Input|Fee Based|EGX'!AV486","v":0},{"$f":"$AV484*'Input|Fee Based|EGX'!AW486","v":0},{"$f":"$AV484*'Input|Fee Based|EGX'!AX486","v":0},{"$f":"SUM($AV484,$AX484:$AZ484)*'Input|Fee Based|EGX'!$AY486","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B487),\"\",'Input|Fee Based|EGX'!B487)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C487),\"\",'Input|Fee Based|EGX'!C487)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D487),\"\",'Input|Fee Based|EGX'!D487)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E487),\"\",'Input|Fee Based|EGX'!E487)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F487),\"\",'Input|Fee Based|EGX'!F487)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G487),\"\",'Input|Fee Based|EGX'!G487)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I487),\"\",'Input|Fee Based|EGX'!I487)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J485)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J487),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K485*'Input|Fee Based|EGX'!K487*'Input|Fee Based|EGX'!L487/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M487),\"\",'Input|Fee Based|EGX'!M487)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M485)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N487),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N485*'Input|Fee Based|EGX'!O487*'Input|Fee Based|EGX'!P487/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q487),\"\",'Input|Fee Based|EGX'!Q487)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P485)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R487),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q485*'Input|Fee Based|EGX'!S487*'Input|Fee Based|EGX'!T487/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V487),\"\",'Input|Fee Based|EGX'!$V487)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U485)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W487),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V485*'Input|Fee Based|EGX'!X487*'Input|Fee Based|EGX'!Y487/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V485*'Input|Fee Based|EGX'!X487*'Input|Fee Based|EGX'!Z487/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA487),\"\",'Input|Fee Based|EGX'!$AA487)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z485)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB487),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA485*'Input|Fee Based|EGX'!AC487*'Input|Fee Based|EGX'!AD487/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA485*'Input|Fee Based|EGX'!AC487*'Input|Fee Based|EGX'!AE487/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF487),\"\",'Input|Fee Based|EGX'!$AF487)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE485)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG487),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF485*'Input|Fee Based|EGX'!AH487*'Input|Fee Based|EGX'!AI487/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF485*'Input|Fee Based|EGX'!AH487*'Input|Fee Based|EGX'!AJ487/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK487),\"\",'Input|Fee Based|EGX'!$AK487)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ485)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL487),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK485*'Input|Fee Based|EGX'!AM487*'Input|Fee Based|EGX'!AN487/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK485*'Input|Fee Based|EGX'!AM487*'Input|Fee Based|EGX'!AO487/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ487*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR487*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS487*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT487*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV485*'Input|Fee Based|EGX'!AV487","v":0},{"$f":"$AV485*'Input|Fee Based|EGX'!AW487","v":0},{"$f":"$AV485*'Input|Fee Based|EGX'!AX487","v":0},{"$f":"SUM($AV485,$AX485:$AZ485)*'Input|Fee Based|EGX'!$AY487","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B488),\"\",'Input|Fee Based|EGX'!B488)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C488),\"\",'Input|Fee Based|EGX'!C488)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D488),\"\",'Input|Fee Based|EGX'!D488)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E488),\"\",'Input|Fee Based|EGX'!E488)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F488),\"\",'Input|Fee Based|EGX'!F488)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G488),\"\",'Input|Fee Based|EGX'!G488)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I488),\"\",'Input|Fee Based|EGX'!I488)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J486)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J488),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K486*'Input|Fee Based|EGX'!K488*'Input|Fee Based|EGX'!L488/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M488),\"\",'Input|Fee Based|EGX'!M488)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M486)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N488),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N486*'Input|Fee Based|EGX'!O488*'Input|Fee Based|EGX'!P488/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q488),\"\",'Input|Fee Based|EGX'!Q488)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P486)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R488),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q486*'Input|Fee Based|EGX'!S488*'Input|Fee Based|EGX'!T488/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V488),\"\",'Input|Fee Based|EGX'!$V488)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U486)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W488),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V486*'Input|Fee Based|EGX'!X488*'Input|Fee Based|EGX'!Y488/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V486*'Input|Fee Based|EGX'!X488*'Input|Fee Based|EGX'!Z488/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA488),\"\",'Input|Fee Based|EGX'!$AA488)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z486)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB488),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA486*'Input|Fee Based|EGX'!AC488*'Input|Fee Based|EGX'!AD488/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA486*'Input|Fee Based|EGX'!AC488*'Input|Fee Based|EGX'!AE488/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF488),\"\",'Input|Fee Based|EGX'!$AF488)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE486)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG488),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF486*'Input|Fee Based|EGX'!AH488*'Input|Fee Based|EGX'!AI488/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF486*'Input|Fee Based|EGX'!AH488*'Input|Fee Based|EGX'!AJ488/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK488),\"\",'Input|Fee Based|EGX'!$AK488)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ486)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL488),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK486*'Input|Fee Based|EGX'!AM488*'Input|Fee Based|EGX'!AN488/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK486*'Input|Fee Based|EGX'!AM488*'Input|Fee Based|EGX'!AO488/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ488*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR488*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS488*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT488*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV486*'Input|Fee Based|EGX'!AV488","v":0},{"$f":"$AV486*'Input|Fee Based|EGX'!AW488","v":0},{"$f":"$AV486*'Input|Fee Based|EGX'!AX488","v":0},{"$f":"SUM($AV486,$AX486:$AZ486)*'Input|Fee Based|EGX'!$AY488","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B489),\"\",'Input|Fee Based|EGX'!B489)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C489),\"\",'Input|Fee Based|EGX'!C489)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D489),\"\",'Input|Fee Based|EGX'!D489)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E489),\"\",'Input|Fee Based|EGX'!E489)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F489),\"\",'Input|Fee Based|EGX'!F489)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G489),\"\",'Input|Fee Based|EGX'!G489)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I489),\"\",'Input|Fee Based|EGX'!I489)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J487)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J489),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K487*'Input|Fee Based|EGX'!K489*'Input|Fee Based|EGX'!L489/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M489),\"\",'Input|Fee Based|EGX'!M489)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M487)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N489),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N487*'Input|Fee Based|EGX'!O489*'Input|Fee Based|EGX'!P489/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q489),\"\",'Input|Fee Based|EGX'!Q489)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P487)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R489),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q487*'Input|Fee Based|EGX'!S489*'Input|Fee Based|EGX'!T489/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V489),\"\",'Input|Fee Based|EGX'!$V489)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U487)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W489),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V487*'Input|Fee Based|EGX'!X489*'Input|Fee Based|EGX'!Y489/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V487*'Input|Fee Based|EGX'!X489*'Input|Fee Based|EGX'!Z489/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA489),\"\",'Input|Fee Based|EGX'!$AA489)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z487)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB489),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA487*'Input|Fee Based|EGX'!AC489*'Input|Fee Based|EGX'!AD489/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA487*'Input|Fee Based|EGX'!AC489*'Input|Fee Based|EGX'!AE489/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF489),\"\",'Input|Fee Based|EGX'!$AF489)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE487)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG489),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF487*'Input|Fee Based|EGX'!AH489*'Input|Fee Based|EGX'!AI489/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF487*'Input|Fee Based|EGX'!AH489*'Input|Fee Based|EGX'!AJ489/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK489),\"\",'Input|Fee Based|EGX'!$AK489)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ487)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL489),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK487*'Input|Fee Based|EGX'!AM489*'Input|Fee Based|EGX'!AN489/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK487*'Input|Fee Based|EGX'!AM489*'Input|Fee Based|EGX'!AO489/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ489*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR489*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS489*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT489*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV487*'Input|Fee Based|EGX'!AV489","v":0},{"$f":"$AV487*'Input|Fee Based|EGX'!AW489","v":0},{"$f":"$AV487*'Input|Fee Based|EGX'!AX489","v":0},{"$f":"SUM($AV487,$AX487:$AZ487)*'Input|Fee Based|EGX'!$AY489","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B490),\"\",'Input|Fee Based|EGX'!B490)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C490),\"\",'Input|Fee Based|EGX'!C490)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D490),\"\",'Input|Fee Based|EGX'!D490)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E490),\"\",'Input|Fee Based|EGX'!E490)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F490),\"\",'Input|Fee Based|EGX'!F490)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G490),\"\",'Input|Fee Based|EGX'!G490)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I490),\"\",'Input|Fee Based|EGX'!I490)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J488)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J490),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K488*'Input|Fee Based|EGX'!K490*'Input|Fee Based|EGX'!L490/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M490),\"\",'Input|Fee Based|EGX'!M490)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M488)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N490),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N488*'Input|Fee Based|EGX'!O490*'Input|Fee Based|EGX'!P490/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q490),\"\",'Input|Fee Based|EGX'!Q490)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P488)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R490),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q488*'Input|Fee Based|EGX'!S490*'Input|Fee Based|EGX'!T490/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V490),\"\",'Input|Fee Based|EGX'!$V490)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U488)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W490),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V488*'Input|Fee Based|EGX'!X490*'Input|Fee Based|EGX'!Y490/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V488*'Input|Fee Based|EGX'!X490*'Input|Fee Based|EGX'!Z490/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA490),\"\",'Input|Fee Based|EGX'!$AA490)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z488)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB490),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA488*'Input|Fee Based|EGX'!AC490*'Input|Fee Based|EGX'!AD490/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA488*'Input|Fee Based|EGX'!AC490*'Input|Fee Based|EGX'!AE490/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF490),\"\",'Input|Fee Based|EGX'!$AF490)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE488)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG490),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF488*'Input|Fee Based|EGX'!AH490*'Input|Fee Based|EGX'!AI490/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF488*'Input|Fee Based|EGX'!AH490*'Input|Fee Based|EGX'!AJ490/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK490),\"\",'Input|Fee Based|EGX'!$AK490)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ488)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL490),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK488*'Input|Fee Based|EGX'!AM490*'Input|Fee Based|EGX'!AN490/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK488*'Input|Fee Based|EGX'!AM490*'Input|Fee Based|EGX'!AO490/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ490*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR490*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS490*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT490*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV488*'Input|Fee Based|EGX'!AV490","v":0},{"$f":"$AV488*'Input|Fee Based|EGX'!AW490","v":0},{"$f":"$AV488*'Input|Fee Based|EGX'!AX490","v":0},{"$f":"SUM($AV488,$AX488:$AZ488)*'Input|Fee Based|EGX'!$AY490","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B491),\"\",'Input|Fee Based|EGX'!B491)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C491),\"\",'Input|Fee Based|EGX'!C491)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D491),\"\",'Input|Fee Based|EGX'!D491)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E491),\"\",'Input|Fee Based|EGX'!E491)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F491),\"\",'Input|Fee Based|EGX'!F491)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G491),\"\",'Input|Fee Based|EGX'!G491)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I491),\"\",'Input|Fee Based|EGX'!I491)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J489)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J491),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K489*'Input|Fee Based|EGX'!K491*'Input|Fee Based|EGX'!L491/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M491),\"\",'Input|Fee Based|EGX'!M491)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M489)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N491),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N489*'Input|Fee Based|EGX'!O491*'Input|Fee Based|EGX'!P491/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q491),\"\",'Input|Fee Based|EGX'!Q491)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P489)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R491),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q489*'Input|Fee Based|EGX'!S491*'Input|Fee Based|EGX'!T491/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V491),\"\",'Input|Fee Based|EGX'!$V491)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U489)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W491),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V489*'Input|Fee Based|EGX'!X491*'Input|Fee Based|EGX'!Y491/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V489*'Input|Fee Based|EGX'!X491*'Input|Fee Based|EGX'!Z491/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA491),\"\",'Input|Fee Based|EGX'!$AA491)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z489)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB491),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA489*'Input|Fee Based|EGX'!AC491*'Input|Fee Based|EGX'!AD491/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA489*'Input|Fee Based|EGX'!AC491*'Input|Fee Based|EGX'!AE491/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF491),\"\",'Input|Fee Based|EGX'!$AF491)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE489)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG491),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF489*'Input|Fee Based|EGX'!AH491*'Input|Fee Based|EGX'!AI491/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF489*'Input|Fee Based|EGX'!AH491*'Input|Fee Based|EGX'!AJ491/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK491),\"\",'Input|Fee Based|EGX'!$AK491)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ489)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL491),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK489*'Input|Fee Based|EGX'!AM491*'Input|Fee Based|EGX'!AN491/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK489*'Input|Fee Based|EGX'!AM491*'Input|Fee Based|EGX'!AO491/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ491*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR491*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS491*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT491*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV489*'Input|Fee Based|EGX'!AV491","v":0},{"$f":"$AV489*'Input|Fee Based|EGX'!AW491","v":0},{"$f":"$AV489*'Input|Fee Based|EGX'!AX491","v":0},{"$f":"SUM($AV489,$AX489:$AZ489)*'Input|Fee Based|EGX'!$AY491","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B492),\"\",'Input|Fee Based|EGX'!B492)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C492),\"\",'Input|Fee Based|EGX'!C492)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D492),\"\",'Input|Fee Based|EGX'!D492)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E492),\"\",'Input|Fee Based|EGX'!E492)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F492),\"\",'Input|Fee Based|EGX'!F492)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G492),\"\",'Input|Fee Based|EGX'!G492)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I492),\"\",'Input|Fee Based|EGX'!I492)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J490)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J492),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K490*'Input|Fee Based|EGX'!K492*'Input|Fee Based|EGX'!L492/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M492),\"\",'Input|Fee Based|EGX'!M492)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M490)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N492),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N490*'Input|Fee Based|EGX'!O492*'Input|Fee Based|EGX'!P492/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q492),\"\",'Input|Fee Based|EGX'!Q492)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P490)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R492),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q490*'Input|Fee Based|EGX'!S492*'Input|Fee Based|EGX'!T492/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V492),\"\",'Input|Fee Based|EGX'!$V492)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U490)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W492),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V490*'Input|Fee Based|EGX'!X492*'Input|Fee Based|EGX'!Y492/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V490*'Input|Fee Based|EGX'!X492*'Input|Fee Based|EGX'!Z492/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA492),\"\",'Input|Fee Based|EGX'!$AA492)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z490)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB492),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA490*'Input|Fee Based|EGX'!AC492*'Input|Fee Based|EGX'!AD492/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA490*'Input|Fee Based|EGX'!AC492*'Input|Fee Based|EGX'!AE492/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF492),\"\",'Input|Fee Based|EGX'!$AF492)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE490)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG492),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF490*'Input|Fee Based|EGX'!AH492*'Input|Fee Based|EGX'!AI492/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF490*'Input|Fee Based|EGX'!AH492*'Input|Fee Based|EGX'!AJ492/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK492),\"\",'Input|Fee Based|EGX'!$AK492)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ490)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL492),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK490*'Input|Fee Based|EGX'!AM492*'Input|Fee Based|EGX'!AN492/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK490*'Input|Fee Based|EGX'!AM492*'Input|Fee Based|EGX'!AO492/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ492*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR492*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS492*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT492*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV490*'Input|Fee Based|EGX'!AV492","v":0},{"$f":"$AV490*'Input|Fee Based|EGX'!AW492","v":0},{"$f":"$AV490*'Input|Fee Based|EGX'!AX492","v":0},{"$f":"SUM($AV490,$AX490:$AZ490)*'Input|Fee Based|EGX'!$AY492","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B493),\"\",'Input|Fee Based|EGX'!B493)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C493),\"\",'Input|Fee Based|EGX'!C493)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D493),\"\",'Input|Fee Based|EGX'!D493)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E493),\"\",'Input|Fee Based|EGX'!E493)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F493),\"\",'Input|Fee Based|EGX'!F493)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G493),\"\",'Input|Fee Based|EGX'!G493)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I493),\"\",'Input|Fee Based|EGX'!I493)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J491)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J493),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K491*'Input|Fee Based|EGX'!K493*'Input|Fee Based|EGX'!L493/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M493),\"\",'Input|Fee Based|EGX'!M493)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M491)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N493),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N491*'Input|Fee Based|EGX'!O493*'Input|Fee Based|EGX'!P493/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q493),\"\",'Input|Fee Based|EGX'!Q493)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P491)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R493),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q491*'Input|Fee Based|EGX'!S493*'Input|Fee Based|EGX'!T493/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V493),\"\",'Input|Fee Based|EGX'!$V493)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U491)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W493),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V491*'Input|Fee Based|EGX'!X493*'Input|Fee Based|EGX'!Y493/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V491*'Input|Fee Based|EGX'!X493*'Input|Fee Based|EGX'!Z493/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA493),\"\",'Input|Fee Based|EGX'!$AA493)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z491)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB493),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA491*'Input|Fee Based|EGX'!AC493*'Input|Fee Based|EGX'!AD493/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA491*'Input|Fee Based|EGX'!AC493*'Input|Fee Based|EGX'!AE493/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF493),\"\",'Input|Fee Based|EGX'!$AF493)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE491)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG493),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF491*'Input|Fee Based|EGX'!AH493*'Input|Fee Based|EGX'!AI493/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF491*'Input|Fee Based|EGX'!AH493*'Input|Fee Based|EGX'!AJ493/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK493),\"\",'Input|Fee Based|EGX'!$AK493)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ491)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL493),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK491*'Input|Fee Based|EGX'!AM493*'Input|Fee Based|EGX'!AN493/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK491*'Input|Fee Based|EGX'!AM493*'Input|Fee Based|EGX'!AO493/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ493*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR493*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS493*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT493*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV491*'Input|Fee Based|EGX'!AV493","v":0},{"$f":"$AV491*'Input|Fee Based|EGX'!AW493","v":0},{"$f":"$AV491*'Input|Fee Based|EGX'!AX493","v":0},{"$f":"SUM($AV491,$AX491:$AZ491)*'Input|Fee Based|EGX'!$AY493","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B494),\"\",'Input|Fee Based|EGX'!B494)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C494),\"\",'Input|Fee Based|EGX'!C494)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D494),\"\",'Input|Fee Based|EGX'!D494)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E494),\"\",'Input|Fee Based|EGX'!E494)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F494),\"\",'Input|Fee Based|EGX'!F494)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G494),\"\",'Input|Fee Based|EGX'!G494)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I494),\"\",'Input|Fee Based|EGX'!I494)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J492)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J494),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K492*'Input|Fee Based|EGX'!K494*'Input|Fee Based|EGX'!L494/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M494),\"\",'Input|Fee Based|EGX'!M494)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M492)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N494),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N492*'Input|Fee Based|EGX'!O494*'Input|Fee Based|EGX'!P494/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q494),\"\",'Input|Fee Based|EGX'!Q494)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P492)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R494),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q492*'Input|Fee Based|EGX'!S494*'Input|Fee Based|EGX'!T494/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V494),\"\",'Input|Fee Based|EGX'!$V494)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U492)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W494),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V492*'Input|Fee Based|EGX'!X494*'Input|Fee Based|EGX'!Y494/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V492*'Input|Fee Based|EGX'!X494*'Input|Fee Based|EGX'!Z494/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA494),\"\",'Input|Fee Based|EGX'!$AA494)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z492)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB494),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA492*'Input|Fee Based|EGX'!AC494*'Input|Fee Based|EGX'!AD494/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA492*'Input|Fee Based|EGX'!AC494*'Input|Fee Based|EGX'!AE494/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF494),\"\",'Input|Fee Based|EGX'!$AF494)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE492)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG494),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF492*'Input|Fee Based|EGX'!AH494*'Input|Fee Based|EGX'!AI494/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF492*'Input|Fee Based|EGX'!AH494*'Input|Fee Based|EGX'!AJ494/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK494),\"\",'Input|Fee Based|EGX'!$AK494)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ492)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL494),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK492*'Input|Fee Based|EGX'!AM494*'Input|Fee Based|EGX'!AN494/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK492*'Input|Fee Based|EGX'!AM494*'Input|Fee Based|EGX'!AO494/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ494*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR494*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS494*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT494*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV492*'Input|Fee Based|EGX'!AV494","v":0},{"$f":"$AV492*'Input|Fee Based|EGX'!AW494","v":0},{"$f":"$AV492*'Input|Fee Based|EGX'!AX494","v":0},{"$f":"SUM($AV492,$AX492:$AZ492)*'Input|Fee Based|EGX'!$AY494","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B495),\"\",'Input|Fee Based|EGX'!B495)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C495),\"\",'Input|Fee Based|EGX'!C495)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D495),\"\",'Input|Fee Based|EGX'!D495)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E495),\"\",'Input|Fee Based|EGX'!E495)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F495),\"\",'Input|Fee Based|EGX'!F495)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G495),\"\",'Input|Fee Based|EGX'!G495)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I495),\"\",'Input|Fee Based|EGX'!I495)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J493)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J495),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K493*'Input|Fee Based|EGX'!K495*'Input|Fee Based|EGX'!L495/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M495),\"\",'Input|Fee Based|EGX'!M495)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M493)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N495),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N493*'Input|Fee Based|EGX'!O495*'Input|Fee Based|EGX'!P495/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q495),\"\",'Input|Fee Based|EGX'!Q495)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P493)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R495),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q493*'Input|Fee Based|EGX'!S495*'Input|Fee Based|EGX'!T495/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V495),\"\",'Input|Fee Based|EGX'!$V495)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U493)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W495),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V493*'Input|Fee Based|EGX'!X495*'Input|Fee Based|EGX'!Y495/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V493*'Input|Fee Based|EGX'!X495*'Input|Fee Based|EGX'!Z495/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA495),\"\",'Input|Fee Based|EGX'!$AA495)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z493)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB495),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA493*'Input|Fee Based|EGX'!AC495*'Input|Fee Based|EGX'!AD495/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA493*'Input|Fee Based|EGX'!AC495*'Input|Fee Based|EGX'!AE495/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF495),\"\",'Input|Fee Based|EGX'!$AF495)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE493)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG495),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF493*'Input|Fee Based|EGX'!AH495*'Input|Fee Based|EGX'!AI495/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF493*'Input|Fee Based|EGX'!AH495*'Input|Fee Based|EGX'!AJ495/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK495),\"\",'Input|Fee Based|EGX'!$AK495)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ493)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL495),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK493*'Input|Fee Based|EGX'!AM495*'Input|Fee Based|EGX'!AN495/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK493*'Input|Fee Based|EGX'!AM495*'Input|Fee Based|EGX'!AO495/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ495*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR495*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS495*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT495*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV493*'Input|Fee Based|EGX'!AV495","v":0},{"$f":"$AV493*'Input|Fee Based|EGX'!AW495","v":0},{"$f":"$AV493*'Input|Fee Based|EGX'!AX495","v":0},{"$f":"SUM($AV493,$AX493:$AZ493)*'Input|Fee Based|EGX'!$AY495","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B496),\"\",'Input|Fee Based|EGX'!B496)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C496),\"\",'Input|Fee Based|EGX'!C496)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D496),\"\",'Input|Fee Based|EGX'!D496)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E496),\"\",'Input|Fee Based|EGX'!E496)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F496),\"\",'Input|Fee Based|EGX'!F496)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G496),\"\",'Input|Fee Based|EGX'!G496)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I496),\"\",'Input|Fee Based|EGX'!I496)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J494)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J496),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K494*'Input|Fee Based|EGX'!K496*'Input|Fee Based|EGX'!L496/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M496),\"\",'Input|Fee Based|EGX'!M496)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M494)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N496),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N494*'Input|Fee Based|EGX'!O496*'Input|Fee Based|EGX'!P496/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q496),\"\",'Input|Fee Based|EGX'!Q496)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P494)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R496),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q494*'Input|Fee Based|EGX'!S496*'Input|Fee Based|EGX'!T496/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V496),\"\",'Input|Fee Based|EGX'!$V496)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U494)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W496),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V494*'Input|Fee Based|EGX'!X496*'Input|Fee Based|EGX'!Y496/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V494*'Input|Fee Based|EGX'!X496*'Input|Fee Based|EGX'!Z496/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA496),\"\",'Input|Fee Based|EGX'!$AA496)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z494)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB496),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA494*'Input|Fee Based|EGX'!AC496*'Input|Fee Based|EGX'!AD496/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA494*'Input|Fee Based|EGX'!AC496*'Input|Fee Based|EGX'!AE496/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF496),\"\",'Input|Fee Based|EGX'!$AF496)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE494)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG496),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF494*'Input|Fee Based|EGX'!AH496*'Input|Fee Based|EGX'!AI496/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF494*'Input|Fee Based|EGX'!AH496*'Input|Fee Based|EGX'!AJ496/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK496),\"\",'Input|Fee Based|EGX'!$AK496)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ494)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL496),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK494*'Input|Fee Based|EGX'!AM496*'Input|Fee Based|EGX'!AN496/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK494*'Input|Fee Based|EGX'!AM496*'Input|Fee Based|EGX'!AO496/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ496*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR496*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS496*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT496*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV494*'Input|Fee Based|EGX'!AV496","v":0},{"$f":"$AV494*'Input|Fee Based|EGX'!AW496","v":0},{"$f":"$AV494*'Input|Fee Based|EGX'!AX496","v":0},{"$f":"SUM($AV494,$AX494:$AZ494)*'Input|Fee Based|EGX'!$AY496","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B497),\"\",'Input|Fee Based|EGX'!B497)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C497),\"\",'Input|Fee Based|EGX'!C497)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D497),\"\",'Input|Fee Based|EGX'!D497)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E497),\"\",'Input|Fee Based|EGX'!E497)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F497),\"\",'Input|Fee Based|EGX'!F497)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G497),\"\",'Input|Fee Based|EGX'!G497)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I497),\"\",'Input|Fee Based|EGX'!I497)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J495)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J497),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K495*'Input|Fee Based|EGX'!K497*'Input|Fee Based|EGX'!L497/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M497),\"\",'Input|Fee Based|EGX'!M497)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M495)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N497),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N495*'Input|Fee Based|EGX'!O497*'Input|Fee Based|EGX'!P497/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q497),\"\",'Input|Fee Based|EGX'!Q497)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P495)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R497),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q495*'Input|Fee Based|EGX'!S497*'Input|Fee Based|EGX'!T497/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V497),\"\",'Input|Fee Based|EGX'!$V497)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U495)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W497),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V495*'Input|Fee Based|EGX'!X497*'Input|Fee Based|EGX'!Y497/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V495*'Input|Fee Based|EGX'!X497*'Input|Fee Based|EGX'!Z497/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA497),\"\",'Input|Fee Based|EGX'!$AA497)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z495)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB497),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA495*'Input|Fee Based|EGX'!AC497*'Input|Fee Based|EGX'!AD497/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA495*'Input|Fee Based|EGX'!AC497*'Input|Fee Based|EGX'!AE497/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF497),\"\",'Input|Fee Based|EGX'!$AF497)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE495)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG497),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF495*'Input|Fee Based|EGX'!AH497*'Input|Fee Based|EGX'!AI497/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF495*'Input|Fee Based|EGX'!AH497*'Input|Fee Based|EGX'!AJ497/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK497),\"\",'Input|Fee Based|EGX'!$AK497)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ495)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL497),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK495*'Input|Fee Based|EGX'!AM497*'Input|Fee Based|EGX'!AN497/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK495*'Input|Fee Based|EGX'!AM497*'Input|Fee Based|EGX'!AO497/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ497*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR497*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS497*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT497*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV495*'Input|Fee Based|EGX'!AV497","v":0},{"$f":"$AV495*'Input|Fee Based|EGX'!AW497","v":0},{"$f":"$AV495*'Input|Fee Based|EGX'!AX497","v":0},{"$f":"SUM($AV495,$AX495:$AZ495)*'Input|Fee Based|EGX'!$AY497","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B498),\"\",'Input|Fee Based|EGX'!B498)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C498),\"\",'Input|Fee Based|EGX'!C498)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D498),\"\",'Input|Fee Based|EGX'!D498)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E498),\"\",'Input|Fee Based|EGX'!E498)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F498),\"\",'Input|Fee Based|EGX'!F498)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G498),\"\",'Input|Fee Based|EGX'!G498)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I498),\"\",'Input|Fee Based|EGX'!I498)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J496)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J498),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K496*'Input|Fee Based|EGX'!K498*'Input|Fee Based|EGX'!L498/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M498),\"\",'Input|Fee Based|EGX'!M498)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M496)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N498),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N496*'Input|Fee Based|EGX'!O498*'Input|Fee Based|EGX'!P498/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q498),\"\",'Input|Fee Based|EGX'!Q498)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P496)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R498),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q496*'Input|Fee Based|EGX'!S498*'Input|Fee Based|EGX'!T498/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V498),\"\",'Input|Fee Based|EGX'!$V498)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U496)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W498),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V496*'Input|Fee Based|EGX'!X498*'Input|Fee Based|EGX'!Y498/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V496*'Input|Fee Based|EGX'!X498*'Input|Fee Based|EGX'!Z498/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA498),\"\",'Input|Fee Based|EGX'!$AA498)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z496)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB498),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA496*'Input|Fee Based|EGX'!AC498*'Input|Fee Based|EGX'!AD498/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA496*'Input|Fee Based|EGX'!AC498*'Input|Fee Based|EGX'!AE498/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF498),\"\",'Input|Fee Based|EGX'!$AF498)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE496)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG498),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF496*'Input|Fee Based|EGX'!AH498*'Input|Fee Based|EGX'!AI498/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF496*'Input|Fee Based|EGX'!AH498*'Input|Fee Based|EGX'!AJ498/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK498),\"\",'Input|Fee Based|EGX'!$AK498)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ496)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL498),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK496*'Input|Fee Based|EGX'!AM498*'Input|Fee Based|EGX'!AN498/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK496*'Input|Fee Based|EGX'!AM498*'Input|Fee Based|EGX'!AO498/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ498*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR498*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS498*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT498*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV496*'Input|Fee Based|EGX'!AV498","v":0},{"$f":"$AV496*'Input|Fee Based|EGX'!AW498","v":0},{"$f":"$AV496*'Input|Fee Based|EGX'!AX498","v":0},{"$f":"SUM($AV496,$AX496:$AZ496)*'Input|Fee Based|EGX'!$AY498","v":0}]
[null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!B499),\"\",'Input|Fee Based|EGX'!B499)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!C499),\"\",'Input|Fee Based|EGX'!C499)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!D499),\"\",'Input|Fee Based|EGX'!D499)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!E499),\"\",'Input|Fee Based|EGX'!E499)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!F499),\"\",'Input|Fee Based|EGX'!F499)","v":""},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!G499),\"\",'Input|Fee Based|EGX'!G499)","v":""},0,null,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!I499),\"\",'Input|Fee Based|EGX'!I499)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!J497)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!J499),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(K497*'Input|Fee Based|EGX'!K499*'Input|Fee Based|EGX'!L499/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!M499),\"\",'Input|Fee Based|EGX'!M499)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!M497)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!N499),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(N497*'Input|Fee Based|EGX'!O499*'Input|Fee Based|EGX'!P499/'Input|Setup'!$E$19,0)","v":0},{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!Q499),\"\",'Input|Fee Based|EGX'!Q499)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!P497)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!R499),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(Q497*'Input|Fee Based|EGX'!S499*'Input|Fee Based|EGX'!T499/'Input|Setup'!$E$19,0)","v":0},0,0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$V499),\"\",'Input|Fee Based|EGX'!$V499)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!U497)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!W499),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(V497*'Input|Fee Based|EGX'!X499*'Input|Fee Based|EGX'!Y499/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(V497*'Input|Fee Based|EGX'!X499*'Input|Fee Based|EGX'!Z499/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AA499),\"\",'Input|Fee Based|EGX'!$AA499)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!Z497)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AB499),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AA497*'Input|Fee Based|EGX'!AC499*'Input|Fee Based|EGX'!AD499/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AA497*'Input|Fee Based|EGX'!AC499*'Input|Fee Based|EGX'!AE499/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AF499),\"\",'Input|Fee Based|EGX'!$AF499)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AE497)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AG499),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AF497*'Input|Fee Based|EGX'!AH499*'Input|Fee Based|EGX'!AI499/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AF497*'Input|Fee Based|EGX'!AH499*'Input|Fee Based|EGX'!AJ499/'Input|Setup'!$E$19,0)","v":0},0,{"$f":"IF(ISBLANK('Input|Fee Based|EGX'!$AK499),\"\",'Input|Fee Based|EGX'!$AK499)","v":""},{"$f":"_xlfn.IFNA(LOOKUP(2,1/('Calc|Labour Rates'!$B$10:$B$39='Calc|Fee Based'!AJ497)/('Calc|Labour Rates'!$C$10:$C$39='Input|Fee Based|EGX'!AL499),'Calc|Labour Rates'!$I$10:$I$39),\"-\")","v":"-"},{"$f":"IFERROR(AK497*'Input|Fee Based|EGX'!AM499*'Input|Fee Based|EGX'!AN499/'Input|Setup'!$E$19,0)","v":0},{"$f":"IFERROR(AK497*'Input|Fee Based|EGX'!AM499*'Input|Fee Based|EGX'!AO499/'Input|Setup'!$E$19,0)","v":0},0,0,0,{"$f":"'Input|Fee Based|EGX'!AQ499*CPI_Escalator_to_Y1*RealMaterials_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AR499*CPI_Escalator_to_Y1*RealContracts_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AS499*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1","v":0},{"$f":"'Input|Fee Based|EGX'!AT499*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0},null,0,null,{"$f":"$AV497*'Input|Fee Based|EGX'!AV499","v":0},{"$f":"$AV497*'Input|Fee Based|EGX'!AW499","v":0},{"$f":"$AV497*'Input|Fee Based|EGX'!AX499","v":0},{"$f":"SUM($AV497,$AX497:$AZ497)*'Input|Fee Based|EGX'!$AY499","v":0}]

{"sheet":"Input|Labour Rates","index":12,"n_rows":305,"n_cols":12,"rows_kept":305,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"IFERROR(Index!B1,\"\")","v":"AER ANS Forecast Model"},null,"Key:","Input",null,"Sheet Validation",{"$f":"'Model Validation'!C13","v":0}]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255),\"\")","v":"Input|Labour Rates"},null,null,"Formula"]
[]
[]
[]
[]
[null,"6.1 Labour rates",null,null,{"$f":"IFERROR(\"Inputs, $'s ($\"&Input_base_year&\")\",\"\")","v":""},null,null,null,null,null,"6.2 Notes and sources for \"Other costs\""]
[null,1,2,3,4,5,6,7,8]
[null,{"$f":"'Input|Setup'!$B$30 & \" (List)\"","v":"Labour type (List)"},{"$f":"'Input|Setup'!$B$24& \" \n(List)\"","v":"Hours \n(List)"},{"$f":"'Input|Setup'!$B$18 & \" (List)\"","v":"Used for quoted service? (List)"},{"$f":"\"Base labour rate ($\" & 'Input|Setup'!$E$7 & \")\"","v":"Base labour rate ($2023-24)"},{"$f":"'Input|Indirect Cost Rates'!B5 & \" \n(%)\"","v":"On costs \n(%)"},{"$f":"'Input|Indirect Cost Rates'!B22 & \" \n(%)\"","v":"Overhead \n(%)"},{"$f":"\"Vehicle \n($\" & 'Input|Setup'!$E$7 & \")\"","v":"Vehicle \n($2023-24)"},{"$f":"\"Other costs \n($\" & 'Input|Setup'!$E$7 & \")\"","v":"Other costs \n($2023-24)"}]
[1,"Administrative","Business hours","No",35.493597518204176,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E10*(1+F10))*'Input|Indirect Cost Rates'!$D$9","v":11.023601517203852},null,{"$f":"IF(AND(ISTEXT(B10),OR(ISBLANK(C10),ISBLANK(D10),COUNTA(E10:I10)=0)),1,0)","v":0},"Fee-based only: Average overheads used to align with standardised model",{"$f":"IF(AND(ISNUMBER(I10),ISBLANK(K10)),1,0)","v":0}]
[{"$f":"A10+1","v":2},"Technical Service Person","Business hours","No",65.74744027303754,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E11*(1+F11))*'Input|Indirect Cost Rates'!$D$9","v":20.419840000000001},null,0,"Fee-based only: Average overheads used to align with standardised model",0]
[3,"Supervisor","Business hours","No",78.095563139931727,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E12*(1+F12))*'Input|Indirect Cost Rates'!$D$9","v":24.254919999999995},null,0,"Fee-based only: Average overheads used to align with standardised model",0]
[4,"Para Professional","Business hours","No",73.474402730375417,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E13*(1+F13))*'Input|Indirect Cost Rates'!$D$9","v":22.819679999999998},null,0,"Fee-based only: Average overheads used to align with standardised model",0]
[5,"50% TSP/Contractor mix","Business hours","No",{"$f":"E11*0.5","v":32.87372013651877},{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E14*(1+F14))*('Input|Indirect Cost Rates'!$D$9*0.5)","v":5.1049600000000002},null,0,"Fee-based only: Average overheads used to align with standardised model. 50% of Technical Service Person to reflect blend of internal and external resources. Based on review of actual 2022-23 reports",0]
[6,"20% TSP/Contractor mix","Business hours","No",{"$f":"E11*0.2","v":13.149488054607509},{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E15*(1+F15))*('Input|Indirect Cost Rates'!$D$9*0.2)","v":0.81679360000000012},null,0,"Fee-based only: Average overheads used to align with standardised model. 20% of Technical Service Person to reflect blend of internal and external resources. Based on review of actual 2022-23 reports",0]
[7,"Administrative","After hours","No",62.1120928360207,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E16*(1+F16))*'Input|Indirect Cost Rates'!$D$9","v":19.290773793011311},null,0,"Fee-based only: Average overheads used to align with standardised model",0]
[8,"Technical Service Person","After hours","No",74.77,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E17*(1+F17))*'Input|Indirect Cost Rates'!$D$9","v":23.222066599999998},null,0,"Fee-based only: Average overheads used to align with standardised model",0]
[9,"Supervisor","After hours","No",102.27,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E18*(1+F18))*'Input|Indirect Cost Rates'!$D$9","v":31.763016599999997},null,0,"Fee-based only: Average overheads used to align with standardised model",0]
[10,"Para Professional","After hours","No",87.49,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E19*(1+F19))*'Input|Indirect Cost Rates'!$D$9","v":27.172644200000001},null,0,"Fee-based only: Average overheads used to align with standardised model",0]
[11,"50% TSP/Contractor mix","After hours","No",{"$f":"E17*0.5","v":37.384999999999998},{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E20*(1+F20))*('Input|Indirect Cost Rates'!$D$9*0.5)","v":5.8055166499999995},null,0,"Fee-based only: Average overheads used to align with standardised model. 50% of Technical Service Person to reflect blend of internal and external resources. Based on review of actual 2022-23 reports",0]
[12,"20% TSP/Contractor mix","After hours","No",{"$f":"E17*0.2","v":14.954000000000001},{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"+'Input|Indirect Cost Rates'!$D$25+'Input|Indirect Cost Rates'!$D$26","v":0.58542196806443347},{"$f":"+(E21*(1+F21))*('Input|Indirect Cost Rates'!$D$9*0.2)","v":0.92888266400000008},null,0,"Fee-based only: Average overheads used to align with standardised model. 20% of Technical Service Person to reflect blend of internal and external resources. Based on review of actual 2022-23 reports",0]
[13,"Administrative (Quoted)","Business hours","Yes",28.083361317452752,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E22*(1+F22))*'Input|Indirect Cost Rates'!$D$9","v":8.7221303579744767},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[14,"Professional & Managerial (Quoted)","Business hours","Yes",70.205708670592429,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E23*(1+F23))*'Input|Indirect Cost Rates'!$D$9","v":21.804488998912596},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[15,"Power Worker (Quoted)","Business hours","Yes",52.61433447098976,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E24*(1+F24))*'Input|Indirect Cost Rates'!$D$9","v":16.340959999999999},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[16,"Technical Service Person (Quoted)","Business hours","Yes",65.74744027303754,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E25*(1+F25))*'Input|Indirect Cost Rates'!$D$9","v":20.419840000000001},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[17,"Elec Sys Designer (Quoted)","Business hours","Yes",63.501706484641637,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E26*(1+F26))*'Input|Indirect Cost Rates'!$D$9","v":19.722359999999998},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[18,"Supervisor (Quoted)","Business hours","Yes",70.205708670592415,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E27*(1+F27))*'Input|Indirect Cost Rates'!$D$9","v":21.804488998912593},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[19,"Para Professional (Quoted)","Business hours","Yes",69.230255130300975,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E28*(1+F28))*'Input|Indirect Cost Rates'!$D$9","v":21.501532638368879},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[20,"Apprentice (Quoted)","Business hours","Yes",46.26621160409556,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E29*(1+F29))*'Input|Indirect Cost Rates'!$D$9","v":14.36936},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[21,"System Operator (Quoted)","Business hours","Yes",84.247389329318807,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E30*(1+F30))*'Input|Indirect Cost Rates'!$D$9","v":26.165554177899836},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[22,"Administrative (Quoted)","After hours","Yes",49.144534994022578,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E31*(1+F31))*'Input|Indirect Cost Rates'!$D$9","v":15.263309678443534},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[23,"Professional & Managerial (Quoted)","After hours","Yes",103.04,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E32*(1+F32))*'Input|Indirect Cost Rates'!$D$9","v":32.002163200000005},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[24,"Power Worker (Quoted)","After hours","Yes",62.87,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E33*(1+F33))*'Input|Indirect Cost Rates'!$D$9","v":19.526164600000001},null,{"$f":"IF(AND(ISTEXT(B33),OR(ISBLANK(C33),ISBLANK(D33),COUNTA(E33:I33)=0)),1,0)","v":0},"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[25,"Technical Service Person (Quoted)","After hours","Yes",74.77,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E34*(1+F34))*'Input|Indirect Cost Rates'!$D$9","v":23.222066599999998},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[26,"Elec Sys Designer (Quoted)","After hours","Yes",78.459999999999994,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E35*(1+F35))*'Input|Indirect Cost Rates'!$D$9","v":24.3681068},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[27,"Supervisor (Quoted)","After hours","Yes",102.27,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E36*(1+F36))*'Input|Indirect Cost Rates'!$D$9","v":31.763016599999997},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[{"$f":"A36+1","v":28},"Para Professional (Quoted)","After hours","Yes",87.49,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E37*(1+F37))*'Input|Indirect Cost Rates'!$D$9","v":27.172644200000001},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[29,"Apprentice (Quoted)","After hours","Yes",47.3,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E38*(1+F38))*'Input|Indirect Cost Rates'!$D$9","v":14.690434},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[30,"System Operator (Quoted)","After hours","Yes",136.62,{"$f":"+'Input|Indirect Cost Rates'!$D$8","v":0.46500000000000002},{"$f":"'Input|Indirect Cost Rates'!$D$27","v":1.0597000000000001},{"$f":"+(E39*(1+F39))*'Input|Indirect Cost Rates'!$D$9","v":42.431439599999997},null,0,"Quoted services only: Use of actual overheads to be applied to Labour costs",0]
[31,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AND(ISNUMBER(I40),ISBLANK(K40)),1,0)","v":0}]
[32,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(B41),OR(ISBLANK(C41),ISBLANK(D41),COUNTA(E41:I41)=0)),1,0)","v":0},null,0]
[33,null,null,null,null,null,null,null,null,0,null,0]
[34,null,null,null,null,null,null,null,null,0,null,0]
[35,null,null,null,null,null,null,null,null,0,null,0]
[36,null,null,null,null,null,null,null,null,0,null,0]
[37,null,null,null,null,null,null,null,null,0,null,0]
[38,null,null,null,null,null,null,null,null,0,null,0]
[39,null,null,null,null,null,null,null,null,0,null,0]
[40,null,null,null,null,null,null,null,null,0,null,0]
[41,null,null,null,null,null,null,null,null,0,null,0]
[42,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(B51),OR(ISBLANK(C51),ISBLANK(D51),COUNTA(E51:I51)=0)),1,0)","v":0},null,0]
[43,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISTEXT(B52),OR(ISBLANK(C52),ISBLANK(D52),COUNTA(E52:I52)=0)),1,0)","v":0},null,0]
[]
[null,{"$f":"IFERROR(\"6.3 List of quoted services for \"&'Input|Setup'!$E$11&\" to \"&'Input|Setup'!$E$15&\" regulatory period\",\"\")","v":"6.3 List of quoted services for 2025-26 to 2029-30 regulatory period"}]
[]
[1,"Connection Application - Small Customer Connections: Project Assessment fees to assess scope and prepare offer - small connections & real estate developers excluding subdivisions"]
[{"$f":"IFERROR(A56+1,\"\")","v":2},"Feasibility and concept scoping, including planning and design, for large customer connections"]
[{"$f":"IFERROR(A57+1,\"\")","v":3},"Negotiate Terms and Conditions of Network Connection Contract"]
[4,"Connection Application - Large Customer Connections"]
[5,"Design and construction of connection assets and any relevant augmentation - large customer connections"]
[6,"Switching and commissioning for major customer connections, and real estate developments, where construction activities are undertaken by a 3rd party"]
[7,"Design Construct Transfer Specifications and/or Design audits for large customer connections and real estate developments where undertaken by 3rd party"]
[8,"Embedded generation - Application and compliance review"]
[9,"Embedded generation - Site specific enquiry response"]
[10,"Embedded generation - services associated with new technology"]
[11,"LV CT Drawing Assessments"]
[12,"Design application fee – Subdivision and Rate 2 public lighting"]
[13,"Final audit fee - Subdivision and Rate 2 public lighting"]
[14,"Design lodgement fee – Rate 3 public lighting"]
[15,"Subdivision switching fees"]
[16,"Subdivision live line activities"]
[17,"Design and installation of public lighting glare shields"]
[18,"Installation of public lighting smart controllers"]
[19,"Supply enhancements - Large Customer Connections"]
[20,"Customer requested review (e.g. static or dynamic import/export limits)"]
[21,"Additional Connection enquiry advice - pre or post application"]
[22,"Supply enhancements - Small Customer Connections: Uneconomical connections above the minimum price technically acceptable "]
[23,"Enhanced Connection Services - Small Customer: Dedicated feeders / assets / N-1"]
[24,"Enhanced Connection Services - Large Customer: Dedicated feeders / assets / N-1"]
[25,"Public lighting Rate 1 where costs are above the standard building block allowances"]
[26,"Rate 2 public lighting design and construction "]
[27,"Network stability assessment, validation, and commissioning services"]
[28,"Costs associated with the accreditation of service providers"]
[29,"Costs associated with the assessment of non-standard materials"]
[30,"Investigations (e.g. voltage investigation)"]
[31,"Design, switching and audit costs for Make Ready Works associated with NBN works"]
[32,"Design assessment of 3rd party cathodic protection systems connected to EQL network"]
[33,"Design assessment costs associated with NBN works Aerial Reticulation Plans (Fibre)"]
[34,"Chapter 5 application services (e.g. detailed response to enquiry, application)"]
[35,"Provide technical and site-specific connection advice"]
[36,"Development of Customer requested and/or non-standard technical solutions (e.g. standards development, product deployment)"]
[37,"Feasibility and concept scoping, including planning and design, for small customer connections (Enquiry)"]
[38,"Installation of Smart Controllers or Network Devices for an existing Connection"]
[39,"Network Safety Services"]
[40,"Customer requested planned interruptions"]
[41,"Customer, retailer or third party requested appointments"]
[42,"Removal/rearrangement of network assets"]
[43,"Network related property services"]
[44,"Authorisation and approval of third-party service providers design and works"]
[45,"Inspection and auditing services"]
[46,"Sale of approved materials or equipment"]
[47,"Provision of training to third parties for network related access "]
[48,"Provision of services for approved unmetered supplies"]
[49,"Auxiliary Public Lighting Services "]
[50,"Search Fees - non-standard search"]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]
[101]
[102]
[103]
[104]
[105]
[106]
[107]
[108]
[109]
[110]
[111]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120]
[121]
[122]
[123]
[124]
[125]
[126]
[127]
[128]
[129]
[130]
[131]
[132]
[133]
[134]
[135]
[136]
[137]
[138]
[139]
[140]
[141]
[142]
[143]
[144]
[145]
[146]
[147]
[148]
[149]
[150]
[151]
[152]
[153]
[154]
[155]
[156]
[157]
[158]
[159]
[160]
[161]
[162]
[163]
[164]
[165]
[166]
[167]
[168]
[169]
[170]
[171]
[172]
[173]
[174]
[175]
[176]
[177]
[178]
[179]
[180]
[181]
[182]
[183]
[184]
[185]
[186]
[187]
[188]
[189]
[190]
[191]
[192]
[193]
[194]
[195]
[196]
[197]
[198]
[199]
[200]
[201]
[202]
[203]
[204]
[205]
[206]
[207]
[208]
[209]
[210]
[211]
[212]
[213]
[214]
[215]
[216]
[217]
[218]
[219]
[220]
[221]
[222]
[223]
[224]
[225]
[226]
[227]
[228]
[229]
[230]
[231]
[232]
[233]
[234]
[235]
[236]
[237]
[238]
[239]
[240]
[241]
[242]
[243]
[244]
[245]
[246]
[247]
[248]
[249]
[250]

{"sheet":"Calc|Labour Rates","index":13,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"IFERROR(Index!B1,\"\")","v":"AER ANS Forecast Model"},null,"Key:","Input"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255),\"\")","v":"Calc|Labour Rates"},null,null,"Formula"]
[]
[]
[]
[]
[null,"9.1 Year 1 labour rates",null,null,{"$f":"IFERROR(\"Year 1 labour rates, $'s ($\"&Output_first_year&\")\",\"\")","v":""},null,{"$f":"IFERROR(\"9.2 Year 1 labour rates build up, $'s ($\"&'Input|Setup'!$E$8&\")\",\"\")","v":"9.2 Year 1 labour rates build up, $'s ($2025-26)"}]
[]
[null,{"$f":"'Input|Labour Rates'!B9","v":"Labour type (List)"},{"$f":"'Input|Labour Rates'!C9","v":"Hours \n(List)"},{"$f":"'Input|Labour Rates'!D9","v":"Used for quoted service? (List)"},"TOTAL LABOUR RATE",null,"BASE LABOUR RATE","On costs","STANDARD LABOUR RATE (EXCL OVERHEADS)","Overhead","Vehicle and Other costs"]
[1,{"$f":"IF(ISBLANK('Input|Labour Rates'!B10),\"\",'Input|Labour Rates'!B10)","v":"Administrative"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C10),\"\",'Input|Labour Rates'!C10)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D10),\"\",'Input|Labour Rates'!D10)","v":"No"},{"$f":"$I10+$J10+$K10","v":104.22000000000003},null,{"$f":"'Input|Labour Rates'!$E10*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":39.578870740754262},{"$f":"IFERROR(G10*'Input|Labour Rates'!F10,0)","v":18.404174894450733},{"$f":"G10+H10","v":57.983045635204995},{"$f":"IFERROR(I10*'Input|Labour Rates'!G10,0)","v":33.944548690131569},{"$f":"'Input|Labour Rates'!H10*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I10*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":12.292405674663458}]
[{"$f":"A10+1","v":2},{"$f":"IF(ISBLANK('Input|Labour Rates'!B11),\"\",'Input|Labour Rates'!B11)","v":"Technical Service Person"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C11),\"\",'Input|Labour Rates'!C11)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D11),\"\",'Input|Labour Rates'!D11)","v":"No"},193.05448600248468,null,{"$f":"'Input|Labour Rates'!$E11*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":73.314896828008955},{"$f":"IFERROR(G11*'Input|Labour Rates'!F11,0)","v":34.091427025024167},107.40632385303311,{"$f":"IFERROR(I11*'Input|Labour Rates'!G11,0)","v":62.878021492608553},{"$f":"'Input|Labour Rates'!H11*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I11*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":22.770140656843022}]
[3,{"$f":"IF(ISBLANK('Input|Labour Rates'!B12),\"\",'Input|Labour Rates'!B12)","v":"Supervisor"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C12),\"\",'Input|Labour Rates'!C12)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D12),\"\",'Input|Labour Rates'!D12)","v":"No"},229.31233122450448,null,{"$f":"'Input|Labour Rates'!$E12*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":87.084274772555048},{"$f":"IFERROR(G12*'Input|Labour Rates'!F12,0)","v":40.494187769238103},127.57846254179316,{"$f":"IFERROR(I12*'Input|Labour Rates'!G12,0)","v":74.687234623851154},{"$f":"'Input|Labour Rates'!H12*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I12*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":27.04663405886015}]
[4,{"$f":"IF(ISBLANK('Input|Labour Rates'!B13),\"\",'Input|Labour Rates'!B13)","v":"Para Professional"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C13),\"\",'Input|Labour Rates'!C13)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D13),\"\",'Input|Labour Rates'!D13)","v":"No"},215.74319843550094,null,{"$f":"'Input|Labour Rates'!$E13*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":81.931223988443563},{"$f":"IFERROR(G13*'Input|Labour Rates'!F13,0)","v":38.098019154626257},120.02924314306982,{"$f":"IFERROR(I13*'Input|Labour Rates'!G13,0)","v":70.267755746100335},{"$f":"'Input|Labour Rates'!H13*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I13*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":25.446199546330799}]
[5,{"$f":"IF(ISBLANK('Input|Labour Rates'!B14),\"\",'Input|Labour Rates'!B14)","v":"50% TSP/Contractor mix"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C14),\"\",'Input|Labour Rates'!C14)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D14),\"\",'Input|Labour Rates'!D14)","v":"No"},90.834707837031587,null,{"$f":"'Input|Labour Rates'!$E14*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":36.657448414004477},{"$f":"IFERROR(G14*'Input|Labour Rates'!F14,0)","v":17.045713512512084},53.703161926516557,{"$f":"IFERROR(I14*'Input|Labour Rates'!G14,0)","v":31.439010746304277},{"$f":"'Input|Labour Rates'!H14*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I14*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":5.6925351642107556}]
[6,{"$f":"IF(ISBLANK('Input|Labour Rates'!B15),\"\",'Input|Labour Rates'!B15)","v":"20% TSP/Contractor mix"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C15),\"\",'Input|Labour Rates'!C15)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D15),\"\",'Input|Labour Rates'!D15)","v":"No"},34.96767469540206,null,{"$f":"'Input|Labour Rates'!$E15*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":14.662979365601792},{"$f":"IFERROR(G15*'Input|Labour Rates'!F15,0)","v":6.8182854050048336},21.481264770606625,{"$f":"IFERROR(I15*'Input|Labour Rates'!G15,0)","v":12.575604298521711},{"$f":"'Input|Labour Rates'!H15*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I15*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":0.91080562627372108}]
[7,{"$f":"IF(ISBLANK('Input|Labour Rates'!B16),\"\",'Input|Labour Rates'!B16)","v":"Administrative"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C16),\"\",'Input|Labour Rates'!C16)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D16),\"\",'Input|Labour Rates'!D16)","v":"No"},182.38000000000005,null,{"$f":"'Input|Labour Rates'!$E16*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":69.261124982716964},{"$f":"IFERROR(G16*'Input|Labour Rates'!F16,0)","v":32.206423116963393},101.46754809968036,{"$f":"IFERROR(I16*'Input|Labour Rates'!G16,0)","v":59.401331703187438},{"$f":"'Input|Labour Rates'!H16*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I16*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":21.511120197132239}]
[8,{"$f":"IF(ISBLANK('Input|Labour Rates'!B17),\"\",'Input|Labour Rates'!B17)","v":"Technical Service Person"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C17),\"\",'Input|Labour Rates'!C17)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D17),\"\",'Input|Labour Rates'!D17)","v":"No"},219.54746615930719,null,{"$f":"'Input|Labour Rates'!$E17*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":83.375943049120494},{"$f":"IFERROR(G17*'Input|Labour Rates'!F17,0)","v":38.76981351784103},122.14575656696152,{"$f":"IFERROR(I17*'Input|Labour Rates'!G17,0)","v":71.506809200149817},{"$f":"'Input|Labour Rates'!H17*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I17*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":25.894900392195844}]
[9,{"$f":"IF(ISBLANK('Input|Labour Rates'!B18),\"\",'Input|Labour Rates'!B18)","v":"Supervisor"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C18),\"\",'Input|Labour Rates'!C18)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D18),\"\",'Input|Labour Rates'!D18)","v":"No"},300.2958320731891,null,{"$f":"'Input|Labour Rates'!$E18*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":114.04116217244288},{"$f":"IFERROR(G18*'Input|Labour Rates'!F18,0)","v":53.029140410185946},167.07030258262881,{"$f":"IFERROR(I18*'Input|Labour Rates'!G18,0)","v":97.806625343042967},{"$f":"'Input|Labour Rates'!H18*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I18*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":35.41890414751731}]
[10,{"$f":"IF(ISBLANK('Input|Labour Rates'!B19),\"\",'Input|Labour Rates'!B19)","v":"Para Professional"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C19),\"\",'Input|Labour Rates'!C19)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D19),\"\",'Input|Labour Rates'!D19)","v":"No"},256.89725577474638,null,{"$f":"'Input|Labour Rates'!$E19*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":97.560000767253612},{"$f":"IFERROR(G19*'Input|Labour Rates'!F19,0)","v":45.36540035677293},142.92540112402654,{"$f":"IFERROR(I19*'Input|Labour Rates'!G19,0)","v":83.6716696124262},{"$f":"'Input|Labour Rates'!H19*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I19*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":30.300185038293627}]
[11,{"$f":"IF(ISBLANK('Input|Labour Rates'!B20),\"\",'Input|Labour Rates'!B20)","v":"50% TSP/Contractor mix"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C20),\"\",'Input|Labour Rates'!C20)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D20),\"\",'Input|Labour Rates'!D20)","v":"No"},103.30000798160464,null,{"$f":"'Input|Labour Rates'!$E20*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":41.687971524560247},{"$f":"IFERROR(G20*'Input|Labour Rates'!F20,0)","v":19.384906758920515},61.072878283480762,{"$f":"IFERROR(I20*'Input|Labour Rates'!G20,0)","v":35.753404600074909},{"$f":"'Input|Labour Rates'!H20*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I20*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":6.4737250980489609}]
[12,{"$f":"IF(ISBLANK('Input|Labour Rates'!B21),\"\",'Input|Labour Rates'!B21)","v":"20% TSP/Contractor mix"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C21),\"\",'Input|Labour Rates'!C21)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D21),\"\",'Input|Labour Rates'!D21)","v":"No"},39.766309169110116,null,{"$f":"'Input|Labour Rates'!$E21*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":16.675188609824101},{"$f":"IFERROR(G21*'Input|Labour Rates'!F21,0)","v":7.7539627035682077},24.42915131339231,{"$f":"IFERROR(I21*'Input|Labour Rates'!G21,0)","v":14.301361840029966},{"$f":"'Input|Labour Rates'!H21*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I21*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":1.0357960156878339}]
[13,{"$f":"IF(ISBLANK('Input|Labour Rates'!B22),\"\",'Input|Labour Rates'!B22)","v":"Administrative (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C22),\"\",'Input|Labour Rates'!C22)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D22),\"\",'Input|Labour Rates'!D22)","v":"Yes"},104.21999999999998,null,{"$f":"'Input|Labour Rates'!$E22*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":31.315724673422686},{"$f":"IFERROR(G22*'Input|Labour Rates'!F22,0)","v":14.56181197314155},45.877536646564238,{"$f":"IFERROR(I22*'Input|Labour Rates'!G22,0)","v":48.61642558436413},{"$f":"'Input|Labour Rates'!H22*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I22*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":9.7260377690716187}]
[14,{"$f":"IF(ISBLANK('Input|Labour Rates'!B23),\"\",'Input|Labour Rates'!B23)","v":"Professional & Managerial (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C23),\"\",'Input|Labour Rates'!C23)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D23),\"\",'Input|Labour Rates'!D23)","v":"Yes"},260.54000000000002,null,{"$f":"'Input|Labour Rates'!$E23*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":78.286306912430916},{"$f":"IFERROR(G23*'Input|Labour Rates'!F23,0)","v":36.403132714280375},114.68943962671129,{"$f":"IFERROR(I23*'Input|Labour Rates'!G23,0)","v":121.53639917242596},{"$f":"'Input|Labour Rates'!H23*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I23*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":24.314161200862795}]
[15,{"$f":"IF(ISBLANK('Input|Labour Rates'!B24),\"\",'Input|Labour Rates'!B24)","v":"Power Worker (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C24),\"\",'Input|Labour Rates'!C24)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D24),\"\",'Input|Labour Rates'!D24)","v":"Yes"},195.25675280041295,null,{"$f":"'Input|Labour Rates'!$E24*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":58.670185293842714},{"$f":"IFERROR(G24*'Input|Labour Rates'!F24,0)","v":27.281636161636865},85.951821455479575,{"$f":"IFERROR(I24*'Input|Labour Rates'!G24,0)","v":91.083145196371717},{"$f":"'Input|Labour Rates'!H24*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I24*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":18.221786148561669}]
[16,{"$f":"IF(ISBLANK('Input|Labour Rates'!B25),\"\",'Input|Labour Rates'!B25)","v":"Technical Service Person (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C25),\"\",'Input|Labour Rates'!C25)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D25),\"\",'Input|Labour Rates'!D25)","v":"Yes"},243.99494589693535,null,{"$f":"'Input|Labour Rates'!$E25*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":73.314896828008955},{"$f":"IFERROR(G25*'Input|Labour Rates'!F25,0)","v":34.091427025024167},107.40632385303311,{"$f":"IFERROR(I25*'Input|Labour Rates'!G25,0)","v":113.81848138705921},{"$f":"'Input|Labour Rates'!H25*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I25*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":22.770140656843022}]
[17,{"$f":"IF(ISBLANK('Input|Labour Rates'!B26),\"\",'Input|Labour Rates'!B26)","v":"Elec Sys Designer (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C26),\"\",'Input|Labour Rates'!C26)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D26),\"\",'Input|Labour Rates'!D26)","v":"Yes"},235.66081620423478,null,{"$f":"'Input|Labour Rates'!$E26*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":70.810681602052256},{"$f":"IFERROR(G26*'Input|Labour Rates'!F26,0)","v":32.926966944954302},103.73764854700656,{"$f":"IFERROR(I26*'Input|Labour Rates'!G26,0)","v":109.93078616526286},{"$f":"'Input|Labour Rates'!H26*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I26*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":21.992381491965386}]
[18,{"$f":"IF(ISBLANK('Input|Labour Rates'!B27),\"\",'Input|Labour Rates'!B27)","v":"Supervisor (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C27),\"\",'Input|Labour Rates'!C27)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D27),\"\",'Input|Labour Rates'!D27)","v":"Yes"},260.54000000000002,null,{"$f":"'Input|Labour Rates'!$E27*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":78.286306912430902},{"$f":"IFERROR(G27*'Input|Labour Rates'!F27,0)","v":36.403132714280375},114.68943962671128,{"$f":"IFERROR(I27*'Input|Labour Rates'!G27,0)","v":121.53639917242594},{"$f":"'Input|Labour Rates'!H27*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I27*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":24.314161200862792}]
[19,{"$f":"IF(ISBLANK('Input|Labour Rates'!B28),\"\",'Input|Labour Rates'!B28)","v":"Para Professional (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C28),\"\",'Input|Labour Rates'!C28)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D28),\"\",'Input|Labour Rates'!D28)","v":"Yes"},256.92000000000024,null,{"$f":"'Input|Labour Rates'!$E28*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":77.198579764879725},{"$f":"IFERROR(G28*'Input|Labour Rates'!F28,0)","v":35.897339590669077},113.0959193555488,{"$f":"IFERROR(I28*'Input|Labour Rates'!G28,0)","v":119.84774574107507},{"$f":"'Input|Labour Rates'!H28*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I28*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":23.976334903376348}]
[20,{"$f":"IF(ISBLANK('Input|Labour Rates'!B29),\"\",'Input|Labour Rates'!B29)","v":"Apprentice (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C29),\"\",'Input|Labour Rates'!C29)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D29),\"\",'Input|Labour Rates'!D29)","v":"Yes"},171.69827069034758,null,{"$f":"'Input|Labour Rates'!$E29*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":51.591400612566929},{"$f":"IFERROR(G29*'Input|Labour Rates'!F29,0)","v":23.990001284843622},75.581401897410558,{"$f":"IFERROR(I29*'Input|Labour Rates'!G29,0)","v":80.093611590685981},{"$f":"'Input|Labour Rates'!H29*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I29*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":16.023257202251042}]
[21,{"$f":"IF(ISBLANK('Input|Labour Rates'!B30),\"\",'Input|Labour Rates'!B30)","v":"System Operator (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C30),\"\",'Input|Labour Rates'!C30)","v":"Business hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D30),\"\",'Input|Labour Rates'!D30)","v":"Yes"},312.65000000000009,null,{"$f":"'Input|Labour Rates'!$E30*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":93.944169249142263},{"$f":"IFERROR(G30*'Input|Labour Rates'!F30,0)","v":43.684038700851154},137.62820794999342,{"$f":"IFERROR(I30*'Input|Labour Rates'!G30,0)","v":145.84461196460805},{"$f":"'Input|Labour Rates'!H30*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I30*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":29.177180085398607}]
[22,{"$f":"IF(ISBLANK('Input|Labour Rates'!B31),\"\",'Input|Labour Rates'!B31)","v":"Administrative (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C31),\"\",'Input|Labour Rates'!C31)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D31),\"\",'Input|Labour Rates'!D31)","v":"Yes"},182.37999999999997,null,{"$f":"'Input|Labour Rates'!$E31*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":54.801015792926783},{"$f":"IFERROR(G31*'Input|Labour Rates'!F31,0)","v":25.482472343710956},80.283488136637743,{"$f":"IFERROR(I31*'Input|Labour Rates'!G31,0)","v":85.07641237839502},{"$f":"'Input|Labour Rates'!H31*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I31*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":17.020099484967201}]
[23,{"$f":"IF(ISBLANK('Input|Labour Rates'!B32),\"\",'Input|Labour Rates'!B32)","v":"Professional & Managerial (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C32),\"\",'Input|Labour Rates'!C32)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D32),\"\",'Input|Labour Rates'!D32)","v":"Yes"},382.39114893010412,null,{"$f":"'Input|Labour Rates'!$E32*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":114.89978830789592},{"$f":"IFERROR(G32*'Input|Labour Rates'!F32,0)","v":53.428401563171604},168.32818987106754,{"$f":"IFERROR(I32*'Input|Labour Rates'!G32,0)","v":178.37738280637029},{"$f":"'Input|Labour Rates'!H32*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I32*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":35.685576252666316}]
[24,{"$f":"IF(ISBLANK('Input|Labour Rates'!B33),\"\",'Input|Labour Rates'!B33)","v":"Power Worker (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C33),\"\",'Input|Labour Rates'!C33)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D33),\"\",'Input|Labour Rates'!D33)","v":"Yes"},233.31649391727134,null,{"$f":"'Input|Labour Rates'!$E33*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":70.106266410301004},{"$f":"IFERROR(G33*'Input|Labour Rates'!F33,0)","v":32.599413880789967},102.70568029109097,{"$f":"IFERROR(I33*'Input|Labour Rates'!G33,0)","v":108.83720940446911},{"$f":"'Input|Labour Rates'!H33*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I33*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":21.773604221711285}]
[25,{"$f":"IF(ISBLANK('Input|Labour Rates'!B34),\"\",'Input|Labour Rates'!B34)","v":"Technical Service Person (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C34),\"\",'Input|Labour Rates'!C34)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D34),\"\",'Input|Labour Rates'!D34)","v":"Yes"},277.47851519316652,null,{"$f":"'Input|Labour Rates'!$E34*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":83.375943049120494},{"$f":"IFERROR(G34*'Input|Labour Rates'!F34,0)","v":38.76981351784103},122.14575656696152,{"$f":"IFERROR(I34*'Input|Labour Rates'!G34,0)","v":129.43785823400913},{"$f":"'Input|Labour Rates'!H34*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I34*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":25.894900392195844}]
[26,{"$f":"IF(ISBLANK('Input|Labour Rates'!B35),\"\",'Input|Labour Rates'!B35)","v":"Elec Sys Designer (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C35),\"\",'Input|Labour Rates'!C35)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D35),\"\",'Input|Labour Rates'!D35)","v":"Yes"},291.17245288291889,null,{"$f":"'Input|Labour Rates'!$E35*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":87.490657906031757},{"$f":"IFERROR(G35*'Input|Labour Rates'!F35,0)","v":40.683155926304771},128.17381383233652,{"$f":"IFERROR(I35*'Input|Labour Rates'!G35,0)","v":135.82579051812704},{"$f":"'Input|Labour Rates'!H35*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I35*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":27.17284853245534}]
[27,{"$f":"IF(ISBLANK('Input|Labour Rates'!B36),\"\",'Input|Labour Rates'!B36)","v":"Supervisor (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C36),\"\",'Input|Labour Rates'!C36)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D36),\"\",'Input|Labour Rates'!D36)","v":"Yes"},379.53360637695789,null,{"$f":"'Input|Labour Rates'!$E36*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":114.04116217244288},{"$f":"IFERROR(G36*'Input|Labour Rates'!F36,0)","v":53.029140410185946},167.07030258262881,{"$f":"IFERROR(I36*'Input|Labour Rates'!G36,0)","v":177.04439964681177},{"$f":"'Input|Labour Rates'!H36*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I36*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":35.41890414751731}]
[28,{"$f":"IF(ISBLANK('Input|Labour Rates'!B37),\"\",'Input|Labour Rates'!B37)","v":"Para Professional (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C37),\"\",'Input|Labour Rates'!C37)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D37),\"\",'Input|Labour Rates'!D37)","v":"Yes"},324.68363373345107,null,{"$f":"'Input|Labour Rates'!$E37*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":97.560000767253612},{"$f":"IFERROR(G37*'Input|Labour Rates'!F37,0)","v":45.36540035677293},142.92540112402654,{"$f":"IFERROR(I37*'Input|Labour Rates'!G37,0)","v":151.45804757113092},{"$f":"'Input|Labour Rates'!H37*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I37*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":30.300185038293627}]
[29,{"$f":"IF(ISBLANK('Input|Labour Rates'!B38),\"\",'Input|Labour Rates'!B38)","v":"Apprentice (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C38),\"\",'Input|Labour Rates'!C38)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D38),\"\",'Input|Labour Rates'!D38)","v":"Yes"},175.53475683612109,null,{"$f":"'Input|Labour Rates'!$E38*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":52.744176892114481},{"$f":"IFERROR(G38*'Input|Labour Rates'!F38,0)","v":24.526042254833236},77.27021914694771,{"$f":"IFERROR(I38*'Input|Labour Rates'!G38,0)","v":81.883251230020491},{"$f":"'Input|Labour Rates'!H38*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I38*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":16.381286459152914}]
[30,{"$f":"IF(ISBLANK('Input|Labour Rates'!B39),\"\",'Input|Labour Rates'!B39)","v":"System Operator (Quoted)"},{"$f":"IF(ISBLANK('Input|Labour Rates'!C39),\"\",'Input|Labour Rates'!C39)","v":"After hours"},{"$f":"IF(ISBLANK('Input|Labour Rates'!D39),\"\",'Input|Labour Rates'!D39)","v":"Yes"},507.00969300107539,null,{"$f":"'Input|Labour Rates'!$E39*CPI_Escalator_to_Y1*RealLabour_Escalator_to_Y1","v":152.34480860466553},{"$f":"IFERROR(G39*'Input|Labour Rates'!F39,0)","v":70.840336001169476},223.18514460583501,{"$f":"IFERROR(I39*'Input|Labour Rates'!G39,0)","v":236.50929773880338},{"$f":"'Input|Labour Rates'!H39*CPI_Escalator_to_Y1*RealVehicles_Escalator_to_Y1 + 'Input|Labour Rates'!I39*CPI_Escalator_to_Y1*RealOther_Escalator_to_Y1","v":47.315250656437023}]

{"sheet":"Model Validation","index":14,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Index!B1","v":"AER ANS Forecast Model"}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Model Validation"}]
[]
[null,"Overall Model Check",{"$f":"IF(SUM(C8:C17)=0,0,1)","v":1}]
[]
[]
[null,{"$f":"Index!B7","v":"Worksheet name"}]
[null,{"$f":"Index!B8","v":"Output|Fee Based"},{"$f":"IF(SUM(C21:C22)=0,0,1)","v":1}]
[null,{"$f":"Index!B9","v":"Output|Quoted"},{"$f":"IF(SUM(C25:C27)=0,0,1)","v":0}]
[null,{"$f":"Index!B10","v":"Input|Setup"},{"$f":"IF(SUM(C30:C33)=0,0,1)","v":0}]
[null,{"$f":"Index!B11","v":"Input|Escalations"},{"$f":"IF(SUM(C36:C37)=0,0,1)","v":0}]
[null,{"$f":"Index!B12","v":"Input|Indirect Cost Rates"},"NA"]
[null,{"$f":"Index!B13","v":"Input|Labour Rates"},{"$f":"IF(SUM(C40:C41)=0,0,1)","v":0}]
[null,{"$f":"Index!B14","v":"Input|Fee Based|EGX"},{"$f":"IF(SUM(C44:C47)=0,0,1)","v":0}]
[null,{"$f":"Index!B15","v":"Input|Fee Based Mapping"},{"$f":"IF(SUM(C50)=0,0,1)","v":1}]
[null,{"$f":"Index!B16","v":"Calc|Labour Rates"},"NA"]
[null,{"$f":"Index!B17","v":"Calc|Fee Based"},{"$f":"IF(SUM(C53)=0,0,1)","v":0}]
[null,{"$f":"Index!B18","v":"Model Validation"},"NA"]
[]
[null,{"$f":"B8","v":"Output|Fee Based"}]
[null,{"$f":"Index!B24","v":"1.1 X-factors for each year of 2025-26 to 2029-30 regulatory period, (per cent)"},{"$f":"IF(SUM('Output|Fee Based'!D4:G4)=0,0,1)","v":0}]
[null,{"$f":"Index!B25","v":"1.2 Fee based services for 2025-26"},{"$f":"IF(SUM('Output|Fee Based'!I12:I499)=0,0,1)","v":1}]
[]
[null,{"$f":"B9","v":"Output|Quoted"}]
[null,{"$f":"Index!B26","v":"2.1 X-factors for each year of 2025-26 to 2029-30 regulatory period, (per cent)"},{"$f":"IF(SUM('Output|Quoted'!D4:G4)=0,0,1)","v":0}]
[null,{"$f":"Index!B27","v":"2.2 Labour rates for 2025-26, ($2025-26)"},{"$f":"IF(SUM('Output|Quoted'!G12:G41)=0,0,1)","v":0}]
[null,{"$f":"Index!B28","v":"2.3 List of quoted services for 2025-26 to 2029-30 regulatory period"},{"$f":"IF(SUM('Output|Quoted'!G46:G295)=0,0,1)","v":0}]
[]
[null,{"$f":"B10","v":"Input|Setup"}]
[null,{"$f":"Index!B29","v":"3.1 Years setup"},{"$f":"'Input|Setup'!F5","v":0}]
[null,{"$f":"Index!B34","v":"3.6 Hours"},{"$f":"'Input|Setup'!C24","v":0}]
[null,{"$f":"Index!B35","v":"3.7 Labour type"},{"$f":"'Input|Setup'!C30","v":0}]
[null,{"$f":"Index!B36","v":"3.8 Service Grouping"},{"$f":"'Input|Setup'!F30","v":0}]
[]
[null,{"$f":"B11","v":"Input|Escalations"}]
[null,{"$f":"Index!B40","v":"4.2 Inflation"},{"$f":"IF(SUM('Input|Escalations'!N20:N21)=0,0,1)","v":0}]
[null,{"$f":"Index!B42","v":"4.3.1 Real wage price escalation"},{"$f":"IF('Input|Escalations'!N41+'Input|Escalations'!N48+'Input|Escalations'!N53=0,0,1)","v":0}]
[]
[null,{"$f":"B13","v":"Input|Labour Rates"}]
[null,{"$f":"Index!B48","v":"6.1 Labour rates"},{"$f":"IF(SUM('Input|Labour Rates'!J10:J39)=0,0,1)","v":0}]
[null,{"$f":"Index!B49","v":"6.2 Notes and sources for \"Other costs\""},{"$f":"IF(SUM('Input|Labour Rates'!L10:L39)=0,0,1)","v":0}]
[]
[null,{"$f":"B14","v":"Input|Fee Based|EGX"}]
[null,{"$f":"Index!B51","v":"7.1 Fee based services"},{"$f":"IF(SUM('Input|Fee Based|EGX'!H11:H499)=0,0,1)","v":0}]
[null,{"$f":"Index!B52","v":"7.2 Service cost build up - DIRECT COSTS, $'s ($2023-24)"},{"$f":"IF(SUM('Input|Fee Based|EGX'!U9,'Input|Fee Based|EGX'!AP9)=0,0,1)","v":0}]
[null,{"$f":"Index!B53","v":"7.3 Service cost build - INDIRECT COSTS (per cent)"},{"$f":"IF(SUM('Input|Fee Based|EGX'!AZ11:BC499)=0,0,1)","v":0}]
[null,{"$f":"Index!B54","v":"7.4 Notes and sources for \"Other costs\""},{"$f":"IF(SUM('Input|Fee Based|EGX'!BE11:BE499)=0,0,1)","v":0}]
[]
[null,{"$f":"B15","v":"Input|Fee Based Mapping"}]
[null,{"$f":"Index!B55","v":"8.1 Current regulatory period - Fee based services"},{"$f":"IF(SUM('Input|Fee Based Mapping'!L10:P10)=0,0,1)","v":1}]
[]
[null,{"$f":"B17","v":"Calc|Fee Based"}]
[null,{"$f":"Index!B60","v":"10.2 Year 1 service cost build up - DIRECT COSTS, $'s ($2025-26)"},{"$f":"IF('Calc|Fee Based'!T8+'Calc|Fee Based'!AP8=0,0,1)","v":0}]